Discounted Cash Flow
DXC Technology Co.
—
—
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 | $7.6b | $-31.4m | $732.0m | -0.4% | $0.56 |
| 2018 | $24.6b (222.8%) | $-44.1m (-40.2%) | $3.0b (312.4%) | -0.2% (56.6%) | $6.15 (998.2%) |
| 2019 | $20.8b (-15.5%) | $-25.4m (42.5%) | $1.5b (-50.8%) | -0.1% (31.9%) | $4.53 (-26.3%) |
| 2020 | $19.6b (-5.7%) | $-19.2m (24.1%) | $2.0b (34.6%) | -0.1% (19.5%) | $-20.76 (-558.3%) |
| 2021 | $17.7b (-9.4%) | $-22.8m (-18.6%) | $-137.0m (-106.8%) | -0.1% (-31.0%) | $-0.59 (97.2%) |
| 2022 | $16.3b (-8.3%) | $95.6m (518.6%) | $1.2b (1010.2%) | 0.6% (556.3%) | $2.87 (586.4%) |
| 2023 | $14.4b (-11.3%) | $-59.2m (-161.9%) | $1.1b (-7.9%) | -0.4% (-169.8%) | $-2.48 (-186.4%) |
| 2024 | $13.7b (-5.3%) | $-49.9m (15.7%) | $1.2b (2.7%) | -0.4% (11.0%) | $0.46 (118.5%) |
| 2025 | $12.9b (-5.8%) | $-42.6m (14.6%) | $1.1b (-2.5%) | -0.3% (9.3%) | $2.15 (367.4%) |
| 2026 | $12.6b (-1.8%) | $18.0m (142.3%) | $1.0b (-9.9%) | 0.1% (143.0%) | $0.10 (-95.3%) |
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.