Discounted Cash Flow
BCE Inc. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2016 | $21.7b | $-89.0m | $459.0m | -0.4% | $3.33 |
| 2017 | $22.7b (4.6%) | $-31.0m (65.2%) | $3.3b (624.2%) | -0.1% (66.7%) | $3.12 (-6.3%) |
| 2018 | $7.4b (-67.6%) | $3.0b (9690.3%) | $3.4b (2.7%) | 40.4% (29703.6%) | $0.54 (-82.7%) |
| 2019 | $7.4b (0.3%) | $3.3b (9.4%) | $4.0b (16.3%) | 44.1% (9.1%) | $70.74 (13021.5%) |
| 2020 | $7.0b (-5.6%) | $2.7b (-17.0%) | $3.6b (-10.5%) | 38.7% (-12.1%) | $0.47 (-99.3%) |
| 2021 | $7.3b (4.6%) | $2.9b (7.2%) | $3.2b (-10.7%) | 39.7% (2.4%) | $2.99 (538.0%) |
| 2022 | $7.6b (4.8%) | $2.9b (1.2%) | $3.2b (1.8%) | 38.3% (-3.5%) | $2.98 (-0.3%) |
| 2023 | $24.7b (222.9%) | $-581.0m (-119.9%) | $3.2b (-1.5%) | -2.4% (-106.1%) | $2.28 (-23.5%) |
| 2024 | $24.4b (-1.1%) | $-247.0m (57.5%) | $-247.0m (-107.8%) | -1.0% (57.0%) | $0.18 (-92.1%) |
| 2025 | $24.5b (0.2%) | $0 (100.0%) | $3.3b (1432.0%) | 0.0% (100.0%) | $6.79 (3672.2%) |
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.