Discounted Cash Flow
Euronet Worldwide, 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) |
|---|---|---|---|---|---|
| 2016 | $2.0b | $174.4m | $280.8m | 8.9% | $3.34 |
| 2017 | $2.3b (15.0%) | $156.8m (-10.1%) | $194.1m (-30.9%) | 7.0% (-21.8%) | $2.99 (-10.5%) |
| 2018 | $2.5b (12.6%) | $232.9m (48.5%) | $284.7m (46.7%) | 9.2% (31.8%) | $4.52 (51.2%) |
| 2019 | $2.8b (8.4%) | $346.7m (48.9%) | $373.2m (31.1%) | 12.6% (37.4%) | $6.49 (43.6%) |
| 2020 | $2.5b (-9.7%) | $-3.4m (-101.0%) | $155.9m (-58.2%) | -0.1% (-101.1%) | $-0.06 (-100.9%) |
| 2021 | $3.0b (20.7%) | $70.7m (2180.8%) | $314.4m (101.7%) | 2.4% (1824.6%) | $-1.34 (-2133.3%) |
| 2022 | $3.4b (12.1%) | $231.0m (226.6%) | $644.0m (104.9%) | 6.9% (191.3%) | $4.60 (443.3%) |
| 2023 | $3.7b (9.8%) | $279.7m (21.1%) | $548.7m (-14.8%) | 7.6% (10.3%) | $5.77 (25.4%) |
| 2024 | $4.0b (8.2%) | $306.0m (9.4%) | $615.6m (12.2%) | 7.7% (1.1%) | $6.82 (18.2%) |
| 2025 | $4.2b (6.4%) | $309.5m (1.1%) | $434.3m (-29.5%) | 7.3% (-4.9%) | $7.40 (8.5%) |
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.