Discounted Cash Flow
Brighthouse Financial, Inc.
—
—
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 | $3.0b | $0 | $3.7b | 0.0% | — |
| 2017 | $6.8b (126.7%) | $0 | $3.4b (-9.1%) | 0.0% | $-3.16 |
| 2018 | $9.0b (31.0%) | $5.0m | $3.1b (-9.8%) | 0.1% | $7.24 (329.1%) |
| 2019 | $6.6b (-26.9%) | $-740.0m (-14900.0%) | $1.8b (-40.3%) | -11.3% (-20344.4%) | $-6.76 (-193.4%) |
| 2020 | $8.5b (29.7%) | $-1.1b (-43.4%) | $888.0m (-51.4%) | -12.5% (-10.5%) | $-11.58 (-71.3%) |
| 2021 | $7.1b (-16.0%) | $-108.0m (89.8%) | $746.0m (-16.0%) | -1.5% (87.9%) | $-2.36 (79.6%) |
| 2022 | $8.5b (18.6%) | $5.0m (104.6%) | $-1.2b (-264.6%) | 0.1% (103.9%) | $-1.36 (42.4%) |
| 2023 | $4.1b (-51.4%) | $-1.1b (-22340.0%) | $-137.0m (88.8%) | -27.0% (-45871.1%) | $-18.39 (-1252.2%) |
| 2024 | $4.7b (14.7%) | $388.0m (134.9%) | $-290.0m (-111.7%) | 8.2% (130.4%) | $4.67 (125.4%) |
| 2025 | $6.8b (43.2%) | $433.0m (11.6%) | $259.0m (189.3%) | 6.4% (-22.1%) | $5.75 (23.1%) |
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.