Discounted Cash Flow
Conagra Brands 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 | $1.5b | $-677.0m | $777.6m | -45.1% | $-1.57 |
| 2017 | $7.8b (421.8%) | $639.3m (194.4%) | $933.4m (20.0%) | 8.2% (118.1%) | $1.48 (194.3%) |
| 2018 | $7.9b (1.4%) | $808.4m (26.5%) | $702.6m (-24.7%) | 10.2% (24.7%) | $2.00 (35.1%) |
| 2019 | $9.5b (20.2%) | $678.3m (-16.1%) | $772.4m (9.9%) | 7.1% (-30.2%) | $1.53 (-23.5%) |
| 2020 | $11.1b (15.9%) | $840.1m (23.9%) | $1.5b (90.7%) | 7.6% (6.9%) | $1.72 (12.4%) |
| 2021 | $11.2b (1.2%) | $1.3b (54.6%) | $961.7m (-34.7%) | 11.6% (52.8%) | $2.67 (55.2%) |
| 2022 | $11.5b (3.1%) | $888.2m (-31.6%) | $712.9m (-25.9%) | 7.7% (-33.7%) | $1.85 (-30.7%) |
| 2023 | $12.3b (6.4%) | $683.6m (-23.0%) | $633.2m (-11.2%) | 5.6% (-27.7%) | $1.43 (-22.7%) |
| 2024 | $12.1b (-1.8%) | $347.2m (-49.2%) | $1.6b (157.0%) | 2.9% (-48.3%) | $0.73 (-49.0%) |
| 2025 | $11.6b (-3.6%) | $1.2b (231.9%) | $1.3b (-20.0%) | 9.9% (244.4%) | $2.41 (230.1%) |
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.