Discounted Cash Flow
Amdocs Ltd. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2015 | $3.6b | $446.2m | — | 12.2% | $2.89 |
| 2016 | $3.7b (2.0%) | $409.3m (-8.3%) | $490.1m | 11.0% (-10.1%) | $2.74 (-5.2%) |
| 2017 | $3.9b (4.0%) | $436.8m (6.7%) | $502.7m (2.6%) | 11.3% (2.6%) | $2.99 (9.1%) |
| 2018 | $4.0b (2.8%) | $354.4m (-18.9%) | $326.1m (-35.1%) | 8.9% (-21.1%) | $2.49 (-16.7%) |
| 2019 | $4.1b (2.8%) | $479.4m (35.3%) | $528.3m (62.0%) | 11.7% (31.6%) | $3.49 (40.2%) |
| 2020 | $4.2b (2.0%) | $497.8m (3.8%) | $452.6m (-14.3%) | 11.9% (1.8%) | $3.73 (6.9%) |
| 2021 | $4.3b (2.9%) | $688.4m (38.3%) | $715.4m (58.0%) | 16.1% (34.4%) | $5.36 (43.7%) |
| 2022 | $4.6b (6.7%) | $549.5m (-20.2%) | $529.5m (-26.0%) | 12.0% (-25.2%) | $4.47 (-16.6%) |
| 2023 | $4.9b (6.8%) | $540.7m (-1.6%) | $698.3m (31.9%) | 11.1% (-7.9%) | $4.52 (1.1%) |
| 2024 | $5.0b (2.4%) | $493.2m (-8.8%) | $618.9m (-11.4%) | 9.9% (-10.9%) | $4.27 (-5.5%) |
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.