Discounted Cash Flow
Broadridge Financial Solutions, 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 | $2.9b | $307.5m | $380.0m | 10.6% | $2.60 |
| 2017 | $4.1b (43.0%) | $326.7m (6.2%) | $430.5m (13.3%) | 7.9% (-25.7%) | $2.77 (6.5%) |
| 2018 | $4.3b (4.5%) | $427.9m (31.0%) | $616.9m (43.3%) | 9.9% (25.3%) | $3.66 (32.1%) |
| 2019 | $4.4b (0.7%) | $482.1m (12.7%) | $566.4m (-8.2%) | 11.1% (11.8%) | $4.16 (13.7%) |
| 2020 | $4.5b (3.8%) | $462.5m (-4.1%) | $535.5m (-5.5%) | 10.2% (-7.6%) | $4.03 (-3.1%) |
| 2021 | $5.0b (10.3%) | $547.5m (18.4%) | $588.2m (9.8%) | 11.0% (7.4%) | $4.73 (17.4%) |
| 2022 | $5.7b (14.3%) | $539.1m (-1.5%) | $414.5m (-29.5%) | 9.4% (-13.9%) | $4.62 (-2.3%) |
| 2023 | $6.1b (6.2%) | $630.6m (17.0%) | $784.9m (89.4%) | 10.4% (10.2%) | $5.36 (16.0%) |
| 2024 | $6.5b (7.4%) | $698.1m (10.7%) | $998.8m (27.3%) | 10.7% (3.1%) | $5.93 (10.6%) |
| 2025 | $6.9b (5.9%) | $839.5m (20.3%) | $1.1b (12.9%) | 12.2% (13.6%) | $7.17 (20.9%) |
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.