Discounted Cash Flow
Enel Chile S.A. 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 | $2.5t | $384.2b | $392.3b | 15.3% | $7.83 |
| 2017 | $2.5t (-1.0%) | $349.4b (-9.1%) | $369.6b (-5.8%) | 14.0% (-8.1%) | $7.12 (-9.1%) |
| 2018 | $2.4t (-3.2%) | $361.7b (3.5%) | $663.1b (79.4%) | 15.0% (7.0%) | $5.66 (-20.5%) |
| 2019 | $2.6t (8.9%) | $296.2b (-18.1%) | $743.6b (12.1%) | 11.3% (-24.8%) | $4.28 (-24.4%) |
| 2020 | $2.5t (-2.9%) | $-50.9b (-117.2%) | $-50.9b (-106.8%) | -2.0% (-117.7%) | $-0.74 (-117.3%) |
| 2021 | $2.8t (11.0%) | $85.2b (267.4%) | $412.9b (911.8%) | 3.0% (250.8%) | $1.23 (266.2%) |
| 2022 | $4.4t (54.8%) | $1.3t (1370.4%) | $740.1b (79.3%) | 28.6% (850.1%) | $18.10 (1371.5%) |
| 2023 | $4.3t (-2.7%) | $633.5b (-49.4%) | $704.2b (-4.9%) | 14.9% (-48.0%) | $9.16 (-49.4%) |
| 2024 | $3.9t (-8.4%) | $145.1b (-77.1%) | $145.1b (-79.4%) | 3.7% (-75.0%) | $2.10 (-77.1%) |
| 2025 | $4.7b (-99.9%) | $1.0b (-99.3%) | $857.4m (-99.4%) | 21.6% (480.0%) | $0.01 (-99.6%) |
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.