Discounted Cash Flow
Braskem S.A. ADR
—
—
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 | $47.7b | $-411.5m | $7.4b | -0.9% | $-0.52 |
| 2017 | $49.3b (3.3%) | $3.9b (1039.4%) | $5.5b (-25.6%) | 7.8% (1009.0%) | $4.86 (1039.3%) |
| 2018 | $58.0b (17.7%) | $2.8b (-26.8%) | $12.1b (118.6%) | 4.9% (-37.9%) | $3.55 (-26.9%) |
| 2019 | $52.3b (-9.8%) | $-2.5b (-189.9%) | $-1.9b (-115.7%) | -4.9% (-199.6%) | $-3.19 (-189.8%) |
| 2020 | $58.5b (11.9%) | $-6.7b (-163.4%) | $-310.6m (83.7%) | -11.4% (-135.4%) | $-8.41 (-163.4%) |
| 2021 | $105.6b (80.4%) | $14.0b (309.0%) | $-1.0b (-232.0%) | 13.2% (215.8%) | $17.57 (309.1%) |
| 2022 | $96.5b (-8.6%) | $-335.7m (-102.4%) | $4.1b (497.8%) | -0.3% (-102.6%) | $-1.26 (-107.2%) |
| 2023 | $70.6b (-26.9%) | $-4.6b (-1264.1%) | $-6.8b (-265.8%) | -6.5% (-1765.7%) | $-17.24 (-1268.0%) |
| 2024 | $77.4b (9.7%) | $-11.3b (-147.2%) | $-1.3b (80.5%) | -14.6% (-125.4%) | $-42.60 (-147.1%) |
| 2025 | $70.7b (-8.6%) | $-9.9b (12.7%) | $-7.3b (-453.4%) | -14.0% (4.5%) | $-37.18 (12.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.