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 | — | — | — |
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 | $8.8b | -3.0% | $-0.41 |
| 2017 | $71.0b (25.2%) | $3.9b (330.5%) | $11.7b (31.9%) | 5.5% (284.1%) | $0.94 (329.3%) |
| 2018 | $76.9b (8.4%) | $148.8m (-96.2%) | $15.7b (34.9%) | 0.2% (-96.5%) | $1.15 (22.3%) |
| 2019 | $1.2b (-98.5%) | $170.7m (14.7%) | $170.7m (-98.9%) | 14.7% (7509.5%) | $0.04 (-96.5%) |
| 2020 | $960.0m (-17.2%) | $-10.0b (-5934.5%) | $5.6b (3158.1%) | -1037.3% (-7150.0%) | $-2.42 (-6150.0%) |
| 2021 | $1.2b (24.6%) | $6.7b (167.4%) | $14.4b (158.4%) | 561.3% (154.1%) | $1.61 (166.5%) |
| 2022 | $1.2b (-1.8%) | $16.0b (138.6%) | $10.8b (-24.6%) | 1362.9% (142.8%) | $3.96 (146.0%) |
| 2023 | $1.1b (-6.5%) | $5.5b (-65.6%) | $6.8b (-37.2%) | 500.6% (-63.3%) | $1.41 (-64.4%) |
| 2024 | $2.4b (119.9%) | $3.0b (-45.0%) | $5.3b (-22.1%) | 125.2% (-75.0%) | $0.79 (-44.0%) |
| 2025 | $1.5b (-38.8%) | $3.0b (-0.6%) | $4.7b (-10.9%) | 203.5% (62.5%) | $0.78 (-1.3%) |
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.