Discounted Cash Flow
ENI SPA ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $56.7b | $-1.7b | $8.9b | -3.0% | — |
| 2017 | $71.0b (25.2%) | $3.9b (330.5%) | $11.8b (31.9%) | 5.5% (284.1%) | — |
| 2018 | $76.9b (8.4%) | $149.9m (-96.2%) | $15.9b (34.9%) | 0.2% (-96.5%) | — |
| 2019 | $69.9b (-9.2%) | $172.0m (14.7%) | $13.9b (-12.1%) | 0.2% (26.3%) | — |
| 2020 | $44.0b (-37.1%) | $-10.0b (-5934.5%) | $5.6b (-59.8%) | -22.8% (-9369.1%) | — |
| 2021 | $76.6b (74.1%) | $6.8b (167.4%) | $14.5b (158.4%) | 8.8% (138.7%) | — |
| 2022 | $132.5b (73.0%) | $16.1b (138.6%) | $10.9b (-24.6%) | 12.2% (37.9%) | — |
| 2023 | $93.7b (-29.3%) | $5.5b (-65.6%) | $6.9b (-37.2%) | 5.9% (-51.4%) | — |
| 2024 | $88.8b (-5.2%) | $3.0b (-45.0%) | $5.3b (-22.1%) | 3.4% (-42.0%) | — |
| 2025 | $82.2b (-7.5%) | $3.0b (-0.6%) | $4.8b (-10.9%) | 3.7% (7.4%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
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.