Discounted Cash Flow
Leonardo DRS Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2019 | $2.7b | $75.0m | $102.0m | 2.8% | $0.52 |
| 2020 | $2.8b (2.4%) | $85.0m (13.3%) | $69.0m (-32.4%) | 3.1% (10.7%) | $0.59 (13.5%) |
| 2021 | $2.9b (3.6%) | $154.0m (81.2%) | $118.0m (71.0%) | 5.3% (74.8%) | $1.06 (79.7%) |
| 2022 | $2.7b (-6.5%) | $405.0m (163.0%) | $-32.0m (-127.1%) | 15.0% (181.2%) | $1.88 (77.4%) |
| 2023 | $2.8b (4.9%) | $168.0m (-58.5%) | $145.0m (553.1%) | 5.9% (-60.5%) | $0.64 (-66.0%) |
| 2024 | $3.2b (14.4%) | $213.0m (26.8%) | $186.0m (28.3%) | 6.6% (10.8%) | $0.81 (26.6%) |
| 2025 | $3.6b (12.8%) | $278.0m (30.5%) | $227.0m (22.0%) | 7.6% (15.7%) | $1.05 (29.6%) |
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.