Discounted Cash Flow
Flutter Entertainment Plc.
—
—
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 | $1.2b | $623.0k | $343.1m | 0.1% | $-0.00 |
| 2017 | $1.3b (13.6%) | $-2.6m (-512.4%) | $483.6m (40.9%) | -0.2% (-463.0%) | $-0.01 |
| 2018 | $2.0b (54.6%) | $1.1m (141.6%) | $525.9m (8.7%) | 0.1% (126.9%) | $-0.49 (-4800.0%) |
| 2019 | $2.5b (24.6%) | $0 (-100.0%) | $643.1m (22.3%) | 0.0% (-100.0%) | $0.22 (144.9%) |
| 2020 | — | $10.4m | $-2.3m (-100.4%) | — | $-1.50 (-781.8%) |
| 2021 | — | $26.4m (154.8%) | $100.2k (104.4%) | — | $-1.68 (-12.0%) |
| 2022 | — | $-102.9m (-490.2%) | $369.0k (268.4%) | — | $-356.27 (-21106.5%) |
| 2023 | $11.8b | $-33.6m (67.3%) | $-159.0m (-43175.4%) | -0.3% | $-6.89 (98.1%) |
| 2024 | $14.0b (19.2%) | $43.0m (227.9%) | $1.5b (1017.2%) | 0.3% (207.3%) | $0.24 (103.5%) |
| 2025 | $16.4b (16.6%) | $-310.0m (-820.9%) | $1.1b (-26.0%) | -1.9% (-718.2%) | $-1.75 (-829.2%) |
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.