Discounted Cash Flow
Epam Systems, 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 | $1.2b | $99.3m | $135.5m | 8.6% | $1.97 |
| 2017 | $1.5b (25.0%) | $72.8m (-26.7%) | $165.6m (22.2%) | 5.0% (-41.4%) | $1.40 (-28.9%) |
| 2018 | $1.8b (27.1%) | $240.3m (230.2%) | $254.6m (53.8%) | 13.0% (159.9%) | $4.48 (220.0%) |
| 2019 | $2.3b (24.5%) | $261.1m (8.7%) | $188.1m (-26.1%) | 11.4% (-12.7%) | $4.77 (6.5%) |
| 2020 | $2.7b (15.9%) | $327.2m (25.3%) | $475.6m (152.8%) | 12.3% (8.1%) | $5.87 (23.1%) |
| 2021 | $3.8b (41.3%) | $481.7m (47.2%) | $460.8m (-3.1%) | 12.8% (4.2%) | $8.52 (45.1%) |
| 2022 | $4.8b (28.4%) | $419.4m (-12.9%) | $382.5m (-17.0%) | 8.7% (-32.2%) | $7.32 (-14.1%) |
| 2023 | $4.7b (-2.8%) | $417.1m (-0.6%) | $534.2m (39.7%) | 8.9% (2.3%) | $7.21 (-1.5%) |
| 2024 | $4.7b (0.8%) | $454.5m (9.0%) | $527.0m (-1.3%) | 9.6% (8.1%) | $7.93 (10.0%) |
| 2025 | $5.5b (15.4%) | $377.7m (-16.9%) | $612.7m (16.3%) | 6.9% (-28.0%) | $6.76 (-14.8%) |
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.