Discounted Cash Flow
Eastman Chemical 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) |
|---|---|---|---|---|---|
| 2016 | $9.0b | $854.0m | $759.0m | 9.5% | $5.80 |
| 2017 | $9.5b (6.0%) | $1.4b (62.1%) | $1.0b (32.8%) | 14.5% (52.9%) | $9.56 (64.8%) |
| 2018 | $10.2b (6.3%) | $1.1b (-22.0%) | $1.0b (0.7%) | 10.6% (-26.6%) | $7.65 (-20.0%) |
| 2019 | $9.3b (-8.6%) | $759.0m (-29.7%) | $1.1b (6.3%) | 8.2% (-23.1%) | $5.52 (-27.8%) |
| 2020 | $8.5b (-8.6%) | $478.0m (-37.0%) | $1.1b (-0.6%) | 5.6% (-31.1%) | $3.53 (-36.1%) |
| 2021 | $10.5b (23.6%) | $857.0m (79.3%) | $1.1b (-0.7%) | 8.2% (45.0%) | $6.35 (79.9%) |
| 2022 | $10.6b (1.0%) | $793.0m (-7.5%) | $364.0m (-65.8%) | 7.5% (-8.4%) | $6.42 (1.1%) |
| 2023 | $9.2b (-12.9%) | $894.0m (12.7%) | $546.0m (50.0%) | 9.7% (29.5%) | $7.54 (17.4%) |
| 2024 | $9.4b (1.9%) | $905.0m (1.2%) | $688.0m (26.0%) | 9.6% (-0.6%) | $7.75 (2.8%) |
| 2025 | $8.8b (-6.7%) | $474.0m (-47.6%) | $424.0m (-38.4%) | 5.4% (-43.9%) | $4.14 (-46.6%) |
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.