Discounted Cash Flow
Avery Dennison 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 | $6.1b | $274.3m | $296.8m | 4.5% | $3.60 |
| 2017 | $6.6b (8.7%) | $281.8m (2.7%) | $459.6m (54.9%) | 4.3% (-5.5%) | $3.19 (-11.4%) |
| 2018 | $7.2b (8.2%) | $467.4m (65.9%) | $231.2m (-49.7%) | 6.5% (53.2%) | $5.35 (67.7%) |
| 2019 | $7.1b (-1.2%) | $303.6m (-35.0%) | $527.1m (128.0%) | 4.3% (-34.2%) | $3.61 (-32.5%) |
| 2020 | $7.0b (-1.4%) | $555.9m (83.1%) | $549.9m (4.3%) | 8.0% (85.7%) | $6.67 (84.8%) |
| 2021 | $7.0b (0.0%) | $555.9m (0.0%) | $549.9m (0.0%) | 8.0% (0.0%) | $6.61 (-0.9%) |
| 2022 | $9.0b (29.7%) | $757.1m (36.2%) | $768.7m (39.8%) | 8.4% (5.0%) | $9.28 (40.4%) |
| 2023 | $8.4b (-7.5%) | $503.0m (-33.6%) | $560.7m (-27.1%) | 6.0% (-28.2%) | $6.23 (-32.9%) |
| 2024 | $8.8b (4.7%) | $704.9m (40.1%) | $730.0m (30.2%) | 8.1% (33.9%) | $8.77 (40.8%) |
| 2025 | $8.9b (1.1%) | $688.0m (-2.4%) | $712.4m (-2.4%) | 7.8% (-3.5%) | $8.81 (0.5%) |
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.