Discounted Cash Flow
Emerson Electric 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 | $14.5b | $1.6b | $2.4b | 11.3% | $2.53 |
| 2017 | $15.3b (5.1%) | $1.5b (-7.2%) | $1.4b (-41.0%) | 9.9% (-11.7%) | $2.35 (-7.1%) |
| 2018 | $17.4b (14.0%) | $2.2b (45.1%) | $2.3b (58.4%) | 12.7% (27.3%) | $3.48 (48.1%) |
| 2019 | $18.4b (5.5%) | $2.3b (4.7%) | $2.4b (6.0%) | 12.6% (-0.8%) | $3.74 (7.5%) |
| 2020 | $16.8b (-8.6%) | $2.0b (-14.8%) | $2.5b (5.5%) | 11.7% (-6.7%) | $3.26 (-12.8%) |
| 2021 | $18.2b (8.6%) | $2.3b (17.2%) | $3.0b (17.6%) | 12.6% (7.9%) | $3.85 (18.1%) |
| 2022 | $19.6b (7.6%) | $3.2b (40.3%) | $2.4b (-20.1%) | 16.5% (30.3%) | $5.44 (41.3%) |
| 2023 | $15.2b (-22.7%) | $13.2b (309.1%) | $274.0m (-88.5%) | 87.2% (429.6%) | $23.00 (322.8%) |
| 2024 | $17.5b (15.3%) | $2.0b (-85.1%) | $2.9b (963.1%) | 11.3% (-87.1%) | $3.44 (-85.0%) |
| 2025 | $18.0b (3.0%) | $2.3b (16.5%) | $2.7b (-8.4%) | 12.7% (13.1%) | $4.06 (18.0%) |
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.