Discounted Cash Flow
ATN International, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2016 | $457.0m | $12.1m | $-12.6m | 2.6% | $0.75 |
| 2017 | $481.2m (5.3%) | $31.5m (160.2%) | $3.4m (126.6%) | 6.5% (147.1%) | $1.95 (160.0%) |
| 2018 | $451.2m (-6.2%) | $19.8m (-37.1%) | $-70.1m (-2188.7%) | 4.4% (-32.9%) | $1.24 (-36.4%) |
| 2019 | $438.7m (-2.8%) | $-10.8m (-154.5%) | $15.2m (121.7%) | -2.5% (-156.1%) | $-0.68 (-154.8%) |
| 2020 | $455.4m (3.8%) | $-14.1m (-30.7%) | $11.0m (-27.8%) | -3.1% (-25.9%) | $-0.89 (-30.9%) |
| 2021 | $602.7m (32.3%) | $-22.1m (-56.6%) | $-25.6m (-333.5%) | -3.7% (-18.3%) | $-1.52 (-70.8%) |
| 2022 | $725.7m (20.4%) | $-5.6m (74.5%) | $-65.1m (-154.4%) | -0.8% (78.8%) | $-0.67 (55.9%) |
| 2023 | $754.4m (4.0%) | $-14.5m (-157.5%) | $-51.7m (20.6%) | -1.9% (-147.7%) | $-1.25 (-86.6%) |
| 2024 | $720.7m (-4.5%) | $-26.4m (-81.8%) | $17.5m (134.0%) | -3.7% (-90.3%) | $-2.10 (-68.0%) |
| 2025 | $719.3m (-0.2%) | $-14.9m (43.6%) | $43.9m (150.3%) | -2.1% (43.5%) | $-1.38 (34.3%) |
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.