Discounted Cash Flow
Deutsche Bank Aktiengesellschaft ADR
—
—
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 | $30.0b | $-1.4b | $10.8b | -4.7% | $-1.08 |
| 2017 | $26.4b (-11.9%) | $-751.0m (46.4%) | $-751.0m (-106.9%) | -2.8% (39.2%) | $-0.53 (50.9%) |
| 2018 | $25.3b (-4.3%) | $267.0m (135.6%) | $267.0m (135.6%) | 1.1% (137.1%) | $-0.01 (98.1%) |
| 2019 | $23.2b (-8.5%) | $-5.4b (-2118.7%) | $11.5b (4204.5%) | -23.3% (-2306.2%) | $-2.71 (-27000.0%) |
| 2020 | $24.0b (3.7%) | $483.0m (109.0%) | $483.0m (-95.8%) | 2.0% (108.6%) | $0.06 (102.2%) |
| 2021 | $25.5b (6.4%) | $2.5b (407.5%) | $5.4b (1022.8%) | 9.6% (377.1%) | $1.00 (1566.7%) |
| 2022 | $27.1b (6.0%) | $5.4b (121.1%) | $8.6b (58.4%) | 20.0% (108.7%) | $2.37 (137.0%) |
| 2023 | $31.2b (15.1%) | $6.3b (16.8%) | $24.6b (186.3%) | 20.3% (1.5%) | $2.83 (19.4%) |
| 2024 | $31.5b (1.1%) | $10.0b (57.7%) | $64.7b (162.9%) | 31.7% (56.0%) | — |
| 2025 | $31.4b (-0.2%) | $14.0b (40.6%) | $90.1b (39.3%) | 44.7% (41.0%) | — |
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.