Discounted Cash Flow
Amer Sports, Inc. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Endpoint CAGR (better for long term trend)
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
Projected growth rate
—
—
%
%
Historical inputs (10 fiscal years)
| YEAR | Sales | Net Income | Free Cash Flow | Net Margin | EPS (diluted) |
|---|---|---|---|---|---|
| 2021 | $3.1b | $-126.3m | $362.8m | -4.1% | $-0.33 |
| 2022 | $3.5b (15.7%) | $-252.7m (-100.1%) | $6.3m (-98.3%) | -7.1% (-72.9%) | $-0.66 (-100.0%) |
| 2023 | $4.4b (23.1%) | $-208.8m (17.4%) | $335.8m (5230.2%) | -4.8% (32.9%) | $-0.54 (18.2%) |
| 2024 | $5.2b (18.7%) | $78.4m (137.5%) | $556.6m (65.8%) | 1.5% (131.6%) | $0.15 (127.8%) |
| 2025 | $6.6b (26.7%) | $440.4m (461.7%) | $811.6m (45.8%) | 6.7% (343.4%) | $0.77 (413.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Projected cash flows
| Year | Projected cash flow | Discount Factor | Present Value |
|---|
PV of projected FCF: —
Terminal FCF: —
Terminal value: —
PV of terminal value: —
Enterprise value (DCF): —
Current price: —
—Alternative DCF Models
| Model | Fair Value | Upside | PV(FCFs) | PV(Terminal) | Total Years |
|---|---|---|---|---|---|
| Standard (10yr→TV) | — | — | — | — | 10 + TV |
| Alt A (Gradual Decline) | — | — | — | — | — |
| Alt B (30yr Hard Stop) | — | — | — | N/A | — |
This is a simplified DCF model for illustration. It uses reported free cash flow, a single growth assumption, fixed WACC, and a Gordon Growth terminal value. It is not investment advice.