Discounted Cash Flow
Cannae Holdings, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $1.2b | $-12.4m | $10.7m | -1.1% | $-0.18 |
| 2017 | $1.2b (-0.8%) | $108.8m (977.4%) | $-129.7m (-1312.1%) | 9.3% (984.1%) | $1.54 (955.6%) |
| 2018 | $1.2b (3.1%) | $27.6m (-74.6%) | $-38.5m (70.3%) | 2.3% (-75.4%) | $0.39 (-74.7%) |
| 2019 | $1.1b (-11.2%) | $77.3m (180.1%) | $-112.5m (-192.2%) | 7.2% (215.5%) | $1.07 (174.4%) |
| 2020 | $585.7m (-45.3%) | $1.8b (2210.7%) | $-136.2m (-21.1%) | 305.0% (4121.4%) | $20.84 (1847.7%) |
| 2021 | $742.2m (26.7%) | $-287.0m (-116.1%) | $-189.8m (-39.4%) | -38.7% (-112.7%) | $-3.19 (-115.3%) |
| 2022 | $662.1m (-10.8%) | $-428.1m (-49.2%) | $-219.4m (-15.6%) | -64.7% (-67.2%) | $-5.25 (-64.6%) |
| 2023 | $570.0m (-13.9%) | $-313.4m (26.8%) | $-97.8m (55.4%) | -55.0% (15.0%) | $-4.27 (18.7%) |
| 2024 | $452.5m (-20.6%) | $-304.6m (2.8%) | $-97.1m (0.7%) | -67.3% (-22.4%) | $-4.73 (-10.8%) |
| 2025 | $423.6m (-6.4%) | $-513.2m (-68.5%) | $-28.5m (70.6%) | -121.2% (-80.0%) | $-9.08 (-92.0%) |
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.