Discounted Cash Flow
Chemours Co.
—
—
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 | $5.4b | $7.0m | $256.0m | 0.1% | $0.04 |
| 2017 | $6.2b (14.5%) | $746.0m (10557.1%) | $228.0m (-10.9%) | 12.1% (9207.5%) | $4.04 (10000.0%) |
| 2018 | $6.6b (7.4%) | $995.0m (33.4%) | $642.0m (181.6%) | 15.0% (24.2%) | $5.62 (39.1%) |
| 2019 | $5.5b (-16.8%) | $-52.0m (-105.2%) | $169.0m (-73.7%) | -0.9% (-106.3%) | $-0.32 (-105.7%) |
| 2020 | $5.0b (-10.1%) | $219.0m (521.2%) | $540.0m (219.5%) | 4.4% (568.4%) | $1.33 (515.6%) |
| 2021 | $6.3b (27.7%) | $608.0m (177.6%) | $543.0m (0.6%) | 9.6% (117.4%) | $3.69 (177.4%) |
| 2022 | $6.8b (7.1%) | $578.0m (-4.9%) | $447.0m (-17.7%) | 8.5% (-11.2%) | $3.72 (0.8%) |
| 2023 | $6.0b (-11.3%) | $-238.0m (-141.2%) | $186.0m (-58.4%) | -3.9% (-146.4%) | $-1.60 (-143.0%) |
| 2024 | $5.8b (-4.1%) | $86.0m (136.1%) | $86.0m (-53.8%) | 1.5% (137.7%) | $0.58 (136.2%) |
| 2025 | $5.8b (0.4%) | $-386.0m (-548.8%) | $51.0m (-40.7%) | -6.6% (-546.8%) | $-2.57 (-543.1%) |
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.