Discounted Cash Flow
Energizer Holdings, 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 | $1.6b | $127.7m | $165.2m | 7.8% | $2.06 |
| 2017 | $1.8b (7.4%) | $201.5m (57.8%) | $172.0m (4.1%) | 11.5% (46.9%) | $3.27 (58.7%) |
| 2018 | $1.8b (2.4%) | $93.5m (-53.6%) | $204.5m (18.9%) | 5.2% (-54.7%) | $1.56 (-52.3%) |
| 2019 | $2.5b (38.8%) | $51.1m (-45.3%) | $94.4m (-53.8%) | 2.0% (-60.6%) | $0.59 (-62.2%) |
| 2020 | $2.7b (10.0%) | $-93.3m (-282.6%) | $311.1m (229.6%) | -3.4% (-265.9%) | $-1.59 (-369.5%) |
| 2021 | $3.0b (10.1%) | $160.9m (272.5%) | $114.8m (-63.1%) | 5.3% (256.7%) | $2.12 (233.3%) |
| 2022 | $3.1b (0.9%) | $-231.5m (-243.9%) | $-76.8m (-166.9%) | -7.6% (-242.5%) | $-3.37 (-259.0%) |
| 2023 | $3.0b (-3.0%) | $140.5m (160.7%) | $338.4m (540.6%) | 4.7% (162.5%) | $1.97 (158.5%) |
| 2024 | $2.9b (-2.5%) | $38.1m (-72.9%) | $331.7m (-2.0%) | 1.3% (-72.2%) | $0.53 (-73.1%) |
| 2025 | $3.0b (2.3%) | $239.0m (527.3%) | $63.2m (-80.9%) | 8.1% (513.3%) | $3.37 (535.8%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.