Discounted Cash Flow
Anglogold Ashanti Plc. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $4.0b | $245.0m | — | 6.1% | $1.46 |
| 2022 | $4.5b (11.6%) | $161.0m (-34.3%) | $776.0m | 3.6% (-41.1%) | $0.55 (-62.3%) |
| 2023 | $4.6b (1.6%) | $207.0m (28.6%) | $-71.0m (-109.1%) | 4.5% (26.5%) | $-0.56 (-201.8%) |
| 2024 | $5.8b (26.8%) | $155.0m (-25.1%) | $878.0m (1336.6%) | 2.7% (-41.0%) | $2.33 (516.1%) |
| 2025 | $9.9b (70.8%) | $255.0m (64.5%) | $255.0m (-71.0%) | 2.6% (-3.7%) | $5.19 (122.7%) |
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.