Discounted Cash Flow
First American Financial 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 | $5.6b | $343.0m | $489.4m | 6.2% | $3.10 |
| 2017 | $5.8b (3.5%) | $423.0m (23.3%) | $632.1m (29.2%) | 7.3% (19.1%) | $3.79 (22.3%) |
| 2018 | $5.7b (-0.4%) | $474.5m (12.2%) | $793.2m (25.5%) | 8.3% (12.6%) | $4.21 (11.1%) |
| 2019 | $6.2b (7.9%) | $707.4m (49.1%) | $913.1m (15.1%) | 11.4% (38.2%) | $6.26 (48.7%) |
| 2020 | $7.1b (14.3%) | $696.4m (-1.6%) | $1.1b (18.8%) | 9.8% (-13.8%) | $6.18 (-1.3%) |
| 2021 | $9.2b (30.1%) | $1.2b (78.2%) | $1.2b (12.5%) | 13.5% (36.9%) | $11.18 (80.9%) |
| 2022 | $7.6b (-17.5%) | $263.0m (-78.8%) | $517.8m (-57.6%) | 3.5% (-74.3%) | $2.46 (-78.0%) |
| 2023 | $6.0b (-21.1%) | $216.8m (-17.6%) | $90.9m (-82.4%) | 3.6% (4.4%) | $2.08 (-15.4%) |
| 2024 | $6.1b (2.1%) | $131.1m (-39.5%) | $679.2m (647.2%) | 2.1% (-40.8%) | $1.26 (-39.4%) |
| 2025 | $7.5b (21.6%) | $621.8m (374.3%) | $762.5m (12.3%) | 8.3% (290.0%) | $6.02 (377.8%) |
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.