Discounted Cash Flow
Conduent 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 | $6.4b | $-983.0m | $-41.0m | -15.5% | $-4.85 |
| 2017 | $6.0b (-5.9%) | $181.0m (118.4%) | $206.0m (602.4%) | 3.0% (119.6%) | $0.84 (117.3%) |
| 2018 | $5.4b (-9.8%) | $-416.0m (-329.8%) | $104.0m (-49.5%) | -7.7% (-354.9%) | $-2.06 (-345.2%) |
| 2019 | $4.5b (-17.2%) | $-1.9b (-364.9%) | $-16.0m (-115.4%) | -43.3% (-461.3%) | $-9.29 (-351.0%) |
| 2020 | $4.2b (-6.8%) | $-118.0m (93.9%) | $85.0m (631.2%) | -2.8% (93.5%) | $-0.61 (93.4%) |
| 2021 | $4.1b (-0.6%) | $-28.0m (76.3%) | $163.0m (91.8%) | -0.7% (76.1%) | $-0.18 (70.5%) |
| 2022 | $3.9b (-6.8%) | $-182.0m (-550.0%) | $52.0m (-68.1%) | -4.7% (-597.5%) | $-0.89 (-394.4%) |
| 2023 | $3.7b (-3.5%) | $-296.0m (-62.6%) | $38.0m (-26.9%) | -8.0% (-68.6%) | $-1.41 (-58.4%) |
| 2024 | $3.4b (-9.8%) | $426.0m (243.9%) | $-78.0m (-305.3%) | 12.7% (259.6%) | $2.28 (261.7%) |
| 2025 | $3.0b (-9.4%) | $-170.0m (-139.9%) | $-132.0m (-69.2%) | -5.6% (-144.0%) | $-1.14 (-150.0%) |
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.