Discounted Cash Flow
Campbell's 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 | $8.0b | $563.0m | $1.1b | 7.1% | $1.82 |
| 2017 | $7.9b (-0.9%) | $887.0m (57.5%) | $953.0m (-15.1%) | 11.2% (59.0%) | $2.91 (59.9%) |
| 2018 | $8.7b (10.1%) | $261.0m (-70.6%) | $898.0m (-5.8%) | 3.0% (-73.3%) | $0.87 (-70.1%) |
| 2019 | $8.1b (-6.7%) | $211.0m (-19.2%) | $1.0b (12.9%) | 2.6% (-13.4%) | $0.70 (-19.5%) |
| 2020 | $8.7b (7.2%) | $1.6b (671.6%) | $1.1b (8.2%) | 18.7% (619.7%) | $5.39 (670.0%) |
| 2021 | $8.5b (-2.5%) | $1.0b (-38.5%) | $760.0m (-30.7%) | 11.8% (-36.9%) | $3.31 (-38.6%) |
| 2022 | $8.6b (1.0%) | $757.0m (-24.5%) | $939.0m (23.6%) | 8.8% (-25.2%) | $2.51 (-24.2%) |
| 2023 | $9.4b (9.3%) | $858.0m (13.3%) | $773.0m (-17.7%) | 9.2% (3.7%) | $2.87 (14.3%) |
| 2024 | $9.6b (3.0%) | $567.0m (-33.9%) | $668.0m (-13.6%) | 5.9% (-35.8%) | $1.90 (-33.8%) |
| 2025 | $10.3b (6.4%) | $602.0m (6.2%) | $705.0m (5.5%) | 5.9% (-0.2%) | $2.02 (6.3%) |
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.