Discounted Cash Flow
Fidelity National Financial, 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 | $9.6b | $650.0m | $1.2b | 6.8% | — |
| 2017 | $7.7b (-19.8%) | $771.0m (18.6%) | $737.0m (-36.6%) | 10.1% (47.9%) | — |
| 2018 | $2.2b (-71.1%) | $628.0m (-18.5%) | $943.0m (28.0%) | 28.3% (181.7%) | — |
| 2019 | $2.1b (-4.2%) | $1.1b (69.1%) | $1.1b (18.9%) | 50.0% (76.6%) | — |
| 2020 | $2.4b (14.8%) | $1.4b (34.4%) | $1.6b (40.8%) | 58.6% (17.1%) | $5.02 |
| 2021 | $2.9b (17.1%) | $2.4b (69.7%) | $4.1b (159.2%) | 85.0% (45.0%) | $8.50 (69.3%) |
| 2022 | $2.2b (-21.7%) | $1.1b (-53.1%) | $4.2b (3.1%) | 50.9% (-40.1%) | $4.13 (-51.4%) |
| 2023 | $1.9b (-16.5%) | $517.0m (-54.5%) | $517.0m (-87.7%) | 27.8% (-45.5%) | $1.91 (-53.8%) |
| 2024 | $1.9b (3.3%) | $1.3b (145.6%) | $6.7b (1189.9%) | 66.0% (137.9%) | $4.69 (145.5%) |
| 2025 | $2.1b (9.1%) | $602.0m (-52.6%) | $5.7b (-14.8%) | 28.7% (-56.6%) | $2.22 (-52.7%) |
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.