Discounted Cash Flow
Anheuser-busch Inbev S.A./N.V. 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 | $45.5b | $1.2b | $10.1b | 2.7% | $0.72 |
| 2017 | $56.4b (24.0%) | $8.0b (544.3%) | $15.4b (52.6%) | 14.2% (419.6%) | $4.06 (463.9%) |
| 2018 | $54.6b (-3.2%) | $4.4b (-45.4%) | $14.7b (-5.0%) | 8.0% (-43.5%) | $2.21 (-45.6%) |
| 2019 | $52.3b (-4.2%) | $9.2b (110.0%) | $13.4b (-8.6%) | 17.5% (119.1%) | $4.62 (109.0%) |
| 2020 | $46.9b (-10.4%) | $1.4b (-84.7%) | $10.9b (-18.7%) | 3.0% (-82.9%) | $0.70 (-84.8%) |
| 2021 | $54.3b (15.8%) | $4.7b (232.4%) | $14.8b (35.9%) | 8.6% (186.9%) | $2.33 (232.9%) |
| 2022 | $57.8b (6.4%) | $6.0b (27.8%) | $8.1b (-45.0%) | 10.3% (20.1%) | $2.97 (27.5%) |
| 2023 | $59.4b (2.8%) | $5.3b (-10.5%) | $8.6b (6.0%) | 9.0% (-12.9%) | $2.65 (-10.8%) |
| 2024 | $59.8b (0.7%) | $5.9b (9.6%) | $11.2b (29.7%) | 9.8% (8.9%) | $2.92 (10.2%) |
| 2025 | $59.3b (-0.7%) | $6.8b (16.8%) | $11.2b (0.3%) | 11.5% (17.7%) | $3.45 (18.2%) |
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.