Discounted Cash Flow
F&g Annuities & Life, 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) |
|---|---|---|---|---|---|
| 2021 | $4.0b | $865.0m | $1.8b | 21.8% | $8.24 |
| 2022 | $2.3b (-40.9%) | $481.0m (-44.4%) | $3.1b (70.8%) | 20.6% (-5.8%) | $4.18 (-49.3%) |
| 2023 | $4.5b (92.3%) | $-58.0m (-112.1%) | $-58.0m (-101.8%) | -1.3% (-106.3%) | $-0.47 (-111.2%) |
| 2024 | $5.7b (27.6%) | $622.0m (1172.4%) | $6.0b (10401.7%) | 10.8% (940.2%) | $4.98 (1159.6%) |
| 2025 | $5.7b (-0.2%) | $248.0m (-60.1%) | $248.0m (-95.8%) | 4.3% (-60.0%) | $1.89 (-62.0%) |
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.