Discounted Cash Flow
Chubb Ltd.
—
—
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 | $31.5b | $4.1b | $5.3b | 13.1% | $8.94 |
| 2017 | $32.2b (2.5%) | $3.9b (-6.6%) | $4.5b (-14.9%) | 12.0% (-8.9%) | $8.26 (-7.6%) |
| 2018 | $32.7b (1.5%) | $4.0b (2.6%) | $5.5b (21.7%) | 12.1% (1.1%) | $8.55 (3.5%) |
| 2019 | $34.2b (4.5%) | $4.5b (12.4%) | $6.3b (15.7%) | 13.0% (7.6%) | $9.77 (14.3%) |
| 2020 | $36.0b (5.3%) | $3.5b (-20.7%) | $9.8b (54.3%) | 9.8% (-24.7%) | $7.82 (-20.0%) |
| 2021 | $41.0b (13.8%) | $8.5b (141.7%) | $11.1b (13.9%) | 20.8% (112.4%) | $19.41 (148.2%) |
| 2022 | $43.2b (5.4%) | $5.3b (-37.8%) | $11.3b (1.0%) | 12.3% (-41.0%) | $12.66 (-34.8%) |
| 2023 | $49.7b (15.2%) | $9.0b (69.9%) | $12.6b (12.2%) | 18.2% (47.5%) | $21.97 (73.5%) |
| 2024 | $55.8b (12.1%) | $9.3b (2.7%) | $16.2b (28.1%) | 16.6% (-8.4%) | $22.94 (4.4%) |
| 2025 | $59.4b (6.5%) | $10.3b (11.2%) | $12.8b (-20.8%) | 17.4% (4.4%) | $25.93 (13.0%) |
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.