Discounted Cash Flow
Corporacion America Airports S.A. Foreign
—
—
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 | $1.4b | $33.8m | — | 2.5% | $0.23 |
| 2017 | $1.6b (15.3%) | $63.5m (88.1%) | $-49.4m | 4.0% (63.1%) | $0.43 (87.0%) |
| 2018 | $1.4b (-9.5%) | $7.1m (-88.8%) | $191.7m (487.8%) | 0.5% (-87.6%) | $0.04 (-90.7%) |
| 2019 | $1.6b (9.3%) | $9.1m (27.7%) | $-19.7m (-110.3%) | 0.6% (16.8%) | $0.06 (50.0%) |
| 2020 | $607.4m (-61.0%) | $-253.1m (-2881.1%) | $838.0k (104.3%) | -41.7% (-7237.1%) | $-1.58 (-2733.3%) |
| 2021 | $706.9m (16.4%) | $-117.8m (53.5%) | $108.0m (12782.8%) | -16.7% (60.0%) | $-0.73 (53.8%) |
| 2022 | $1.4b (95.0%) | $168.2m (242.8%) | $130.6m (21.0%) | 12.2% (173.2%) | $1.05 (243.8%) |
| 2023 | $1.4b (1.6%) | $239.5m (42.4%) | $345.5m (164.6%) | 17.1% (40.2%) | $1.49 (41.9%) |
| 2024 | $1.8b (31.7%) | $282.7m (18.0%) | $391.6m (13.3%) | 15.3% (-10.4%) | $1.76 (18.1%) |
| 2025 | $2.0b (6.4%) | $247.7m (-12.4%) | $446.5m (14.0%) | 12.6% (-17.7%) | $1.53 (-13.1%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.