Discounted Cash Flow
East West Bancorp 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 | $1.0b | $431.7m | $641.9m | 41.8% | $3.00 |
| 2017 | $1.2b (14.8%) | $505.6m (17.1%) | $683.2m (6.4%) | 42.7% (2.1%) | $3.50 (16.7%) |
| 2018 | $53.6m (-95.5%) | $703.7m (39.2%) | $869.4m (27.3%) | 1311.8% (2974.6%) | $4.86 (38.9%) |
| 2019 | $55.3m (3.1%) | $674.0m (-4.2%) | $726.0m (-16.5%) | 1218.5% (-7.1%) | $4.63 (-4.7%) |
| 2020 | $1.4b (2389.7%) | $567.8m (-15.8%) | $690.7m (-4.9%) | 41.2% (-96.6%) | $3.99 (-13.8%) |
| 2021 | $1.5b (11.2%) | $873.0m (53.7%) | $1.2b (68.3%) | 57.0% (38.3%) | $6.16 (54.4%) |
| 2022 | $2.0b (33.6%) | $1.1b (29.2%) | $2.1b (77.7%) | 55.1% (-3.3%) | $7.98 (29.5%) |
| 2023 | $2.3b (13.0%) | $1.2b (2.9%) | $1.4b (-31.0%) | 50.2% (-8.9%) | $8.23 (3.1%) |
| 2024 | $2.3b (-1.5%) | $1.2b (0.4%) | $1.4b (-0.9%) | 51.2% (1.9%) | $8.39 (1.9%) |
| 2025 | $2.6b (12.0%) | $1.3b (13.7%) | $1.5b (6.4%) | 51.9% (1.5%) | $9.58 (14.2%) |
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.