Discounted Cash Flow
Avient Corp.
—
—
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 | $3.3b | $165.2m | $137.1m | 4.9% | $1.97 |
| 2017 | $3.2b (-3.3%) | $-57.7m (-134.9%) | $122.8m (-10.4%) | -1.8% (-136.1%) | $-0.71 (-136.0%) |
| 2018 | $2.9b (-10.8%) | $159.8m (376.9%) | $177.7m (44.7%) | 5.5% (410.5%) | $2.01 (383.1%) |
| 2019 | $2.9b (-0.6%) | $588.6m (268.3%) | $219.1m (23.3%) | 20.6% (270.7%) | $7.62 (279.1%) |
| 2020 | $3.2b (13.3%) | $131.6m (-77.6%) | $157.9m (-27.9%) | 4.1% (-80.3%) | $1.46 (-80.8%) |
| 2021 | $4.8b (48.6%) | $230.8m (75.4%) | $133.2m (-15.6%) | 4.8% (18.0%) | $2.53 (73.3%) |
| 2022 | $3.4b (-29.5%) | $703.1m (204.6%) | $292.9m (119.9%) | 20.7% (332.2%) | $7.71 (204.7%) |
| 2023 | $3.1b (-7.5%) | $75.7m (-89.2%) | $82.2m (-71.9%) | 2.4% (-88.4%) | $0.83 (-89.2%) |
| 2024 | $3.2b (3.1%) | $169.5m (123.9%) | $134.9m (64.1%) | 5.2% (117.2%) | $1.86 (124.1%) |
| 2025 | $3.3b (0.6%) | $81.9m (-51.7%) | $195.0m (44.6%) | 2.5% (-52.0%) | $0.90 (-51.6%) |
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.