Discounted Cash Flow
Equifax 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 | $3.1b | $488.8m | $622.3m | 15.5% | $4.10 |
| 2017 | $3.4b (6.9%) | $587.3m (20.2%) | $597.8m (-3.9%) | 17.5% (12.4%) | $4.89 (19.3%) |
| 2018 | $3.4b (1.5%) | $299.8m (-49.0%) | $350.3m (-41.4%) | 8.8% (-49.7%) | $2.49 (-49.1%) |
| 2019 | $3.5b (2.8%) | $-398.8m (-233.0%) | $-85.8m (-124.5%) | -11.4% (-229.4%) | $-3.30 (-232.5%) |
| 2020 | $4.1b (17.7%) | $520.1m (230.4%) | $524.9m (711.8%) | 12.6% (210.8%) | $4.28 (229.7%) |
| 2021 | $4.9b (19.3%) | $744.2m (43.1%) | $865.8m (64.9%) | 15.1% (19.9%) | $6.11 (42.8%) |
| 2022 | $5.1b (4.0%) | $696.2m (-6.4%) | $132.6m (-84.7%) | 13.6% (-10.1%) | $5.69 (-6.9%) |
| 2023 | $5.3b (2.8%) | $545.3m (-21.7%) | $515.5m (288.8%) | 10.4% (-23.8%) | $4.44 (-22.0%) |
| 2024 | $5.7b (7.9%) | $604.1m (10.8%) | $813.0m (57.7%) | 10.6% (2.7%) | $4.88 (9.9%) |
| 2025 | $6.1b (6.9%) | $660.3m (9.3%) | $1.1b (39.5%) | 10.9% (2.2%) | $5.36 (9.8%) |
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.