Discounted Cash Flow
Entravision Communications 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 | $258.5m | $20.4m | $48.0m | 7.9% | $0.23 |
| 2017 | $536.0m (107.4%) | $176.3m (764.0%) | $289.4m (503.2%) | 32.9% (316.7%) | $1.95 (747.8%) |
| 2018 | $297.8m (-44.4%) | $12.2m (-93.1%) | $16.8m (-94.2%) | 4.1% (-87.6%) | $0.14 (-92.8%) |
| 2019 | $273.6m (-8.1%) | $-19.7m (-262.1%) | $6.3m (-62.7%) | -7.2% (-276.5%) | $-0.23 (-264.3%) |
| 2020 | $344.0m (25.8%) | $-3.9m (80.2%) | $-3.9m (-162.5%) | -1.1% (84.2%) | $-0.05 (78.3%) |
| 2021 | $760.2m (121.0%) | $29.3m (849.2%) | $59.4m (1620.1%) | 3.9% (439.0%) | $0.34 (780.0%) |
| 2022 | $956.2m (25.8%) | $18.1m (-38.1%) | $67.4m (13.5%) | 1.9% (-50.8%) | $0.21 (-38.2%) |
| 2023 | $1.1b (15.8%) | $-15.4m (-185.2%) | $47.9m (-29.0%) | -1.4% (-173.6%) | $-0.18 (-185.7%) |
| 2024 | $364.9m (-67.0%) | $-148.9m (-864.6%) | $66.2m (38.4%) | -40.8% (-2825.6%) | $-1.66 (-822.2%) |
| 2025 | $447.6m (22.6%) | $-79.2m (46.8%) | $3.5m (-94.7%) | -17.7% (56.7%) | $-0.87 (47.6%) |
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.