Discounted Cash Flow
Enovis Corp.
—
—
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 | $3.6b | $128.1m | $183.7m | 3.5% | $1.04 |
| 2017 | $3.3b (-9.5%) | $151.1m (17.9%) | $150.0m (-18.4%) | 4.6% (30.3%) | $1.23 (18.3%) |
| 2018 | $2.2b (-33.5%) | $140.2m (-7.2%) | $156.7m (4.5%) | 6.4% (39.6%) | $1.17 (-4.9%) |
| 2019 | $3.3b (51.7%) | $-527.6m (-476.4%) | $5.5m (-96.5%) | -15.9% (-348.1%) | $-3.89 (-432.5%) |
| 2020 | $3.1b (-7.7%) | $42.6m (108.1%) | $187.2m (3274.5%) | 1.4% (108.8%) | $0.31 (108.0%) |
| 2021 | $3.9b (25.5%) | $71.7m (68.1%) | $251.9m (34.6%) | 1.9% (33.9%) | $0.47 (51.6%) |
| 2022 | $1.6b (-59.4%) | $-13.3m (-118.5%) | $-161.3m (-164.0%) | -0.9% (-145.7%) | $-0.25 (-153.2%) |
| 2023 | $1.7b (9.2%) | $-33.3m (-150.2%) | $12.8m (107.9%) | -1.9% (-129.1%) | $-0.61 (-144.0%) |
| 2024 | $2.1b (23.5%) | $-825.5m (-2381.9%) | $-67.2m (-626.5%) | -39.2% (-1910.3%) | $-14.93 (-2347.5%) |
| 2025 | $2.2b (6.7%) | $-1.2b (-43.5%) | $19.9m (129.6%) | -52.7% (-34.5%) | $-20.75 (-39.0%) |
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.