Discounted Cash Flow
Cushman & Wakefield Ltd.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $6.9b | $-221.3m | $7.0m | -3.2% | $-1.54 |
| 2018 | $8.2b (18.7%) | $-185.8m (16.0%) | $-3.6m (-151.4%) | -2.3% (29.3%) | $-1.09 (29.2%) |
| 2019 | $8.8b (6.5%) | $200.0k (100.1%) | $-16.8m (-366.7%) | 0.0% (100.1%) | $0.00 (100.0%) |
| 2020 | $7.8b (-10.4%) | $-220.5m (-110350.0%) | $-64.5m (-283.9%) | -2.8% (-123102.9%) | $-1.00 |
| 2021 | $9.4b (19.7%) | $250.0m (213.4%) | $1.5m (102.3%) | 2.7% (194.7%) | $1.12 (212.0%) |
| 2022 | $10.1b (7.6%) | $196.4m (-21.4%) | $-54.1m (-3706.7%) | 1.9% (-27.0%) | $0.87 (-22.3%) |
| 2023 | $9.5b (-6.1%) | $-35.4m (-118.0%) | $-34.3m (36.6%) | -0.4% (-119.2%) | $-0.16 (-118.4%) |
| 2024 | $9.4b (-0.5%) | $131.3m (470.9%) | $-67.6m (-97.1%) | 1.4% (472.8%) | $0.57 (456.2%) |
| 2025 | $10.3b (8.9%) | $88.2m (-32.8%) | $-77.7m (-14.9%) | 0.9% (-38.3%) | $0.38 (-33.3%) |
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.