Discounted Cash Flow
Constellium SE
—
—
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 | $4.7b | $-4.0m | $-267.0m | -0.1% | $-0.04 |
| 2017 | $5.2b (10.4%) | $-31.0m (-675.0%) | $-116.0m (56.6%) | -0.6% (-601.9%) | $-0.28 (-600.0%) |
| 2018 | $5.7b (8.6%) | $188.0m (706.5%) | $-211.0m (-81.9%) | 3.3% (658.6%) | $1.40 (600.0%) |
| 2019 | $5.9b (3.9%) | $59.0m (-68.6%) | $176.0m (183.4%) | 1.0% (-69.8%) | $0.43 (-69.3%) |
| 2020 | $4.9b (-17.3%) | $-21.0m (-135.6%) | $152.0m (-13.6%) | -0.4% (-143.1%) | $-0.15 (-134.9%) |
| 2021 | $6.2b (26.0%) | $257.0m (1323.8%) | $125.0m (-17.8%) | 4.2% (1071.4%) | $1.82 (1313.3%) |
| 2022 | $8.1b (32.0%) | $301.0m (17.1%) | $178.0m (42.4%) | 3.7% (-11.3%) | $2.10 (15.4%) |
| 2023 | $7.2b (-10.8%) | $125.0m (-58.5%) | $169.0m (-5.1%) | 1.7% (-53.4%) | $0.85 (-59.5%) |
| 2024 | $7.3b (1.3%) | $56.0m (-55.2%) | $-112.0m (-166.3%) | 0.8% (-55.8%) | $0.38 (-55.3%) |
| 2025 | $8.4b (15.2%) | $273.0m (387.5%) | $159.0m (242.0%) | 3.2% (323.2%) | $1.95 (413.2%) |
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.