Discounted Cash Flow
Ci&t Inc. 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) |
|---|---|---|---|---|---|
| 2019 | $677.1m | $-5.9m | $71.5m | -0.9% | $0.46 |
| 2020 | $956.5m (41.3%) | $127.7m (2259.6%) | $79.6m (11.4%) | 13.3% (1628.8%) | $1.06 (130.4%) |
| 2021 | $1.4b (51.0%) | $126.0m (-1.3%) | $102.5m (28.8%) | 8.7% (-34.7%) | $1.03 (-2.8%) |
| 2022 | $2.2b (51.5%) | $125.9m (-0.0%) | $13.1m (-87.2%) | 5.8% (-34.0%) | $0.95 (-7.8%) |
| 2023 | $2.2b (2.1%) | $132.6m (5.3%) | $251.8m (1818.7%) | 5.9% (3.1%) | $0.97 (2.1%) |
| 2024 | $439.0m (-80.3%) | $29.5m (-77.8%) | $54.9m (-78.2%) | 6.7% (13.2%) | $0.22 (-77.3%) |
| 2025 | $489.6m (11.5%) | $40.6m (37.7%) | $25.0m (-54.4%) | 8.3% (23.5%) | $0.31 (40.9%) |
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.