Discounted Cash Flow
Evergy, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2017 | $2.6b | $323.9m | $148.1m | 12.6% | — |
| 2018 | $4.3b (66.3%) | $535.8m (65.4%) | $428.1m (189.1%) | 12.5% (-0.5%) | — |
| 2019 | $5.1b (20.4%) | $669.9m (25.0%) | $538.9m (25.9%) | 13.0% (3.9%) | — |
| 2020 | $4.9b (-4.6%) | $618.3m (-7.7%) | $193.5m (-64.1%) | 12.6% (-3.3%) | — |
| 2021 | $5.6b (13.7%) | $879.7m (42.3%) | $-620.8m (-420.8%) | 15.7% (25.1%) | — |
| 2022 | $5.9b (4.9%) | $752.7m (-14.4%) | $-364.6m (41.3%) | 12.8% (-18.4%) | — |
| 2023 | $5.5b (-6.0%) | $731.3m (-2.8%) | $-353.8m (3.0%) | 13.3% (3.3%) | — |
| 2024 | $5.8b (6.2%) | $873.5m (19.4%) | $-352.9m (0.3%) | 14.9% (12.5%) | — |
| 2025 | $6.0b (2.0%) | $855.6m (-2.0%) | $-751.7m (-113.0%) | 14.4% (-3.9%) | — |
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.