Discounted Cash Flow
Franco Nevada Corp. Foreign
—
—
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 | $610.2m | $167.9m | — | 27.5% | $0.70 |
| 2017 | $675.0m (10.6%) | $236.0m (40.6%) | — | 35.0% (27.1%) | $1.06 (51.4%) |
| 2018 | $653.2m (-3.2%) | $189.1m (-19.9%) | — | 28.9% (-17.2%) | $0.75 (-29.2%) |
| 2019 | $844.1m (29.2%) | $405.9m (114.6%) | — | 48.1% (66.1%) | $1.83 (144.0%) |
| 2020 | $1.0b (20.9%) | $339.5m (-16.4%) | — | 33.3% (-30.8%) | $1.71 (-6.6%) |
| 2021 | $1.3b (27.4%) | $857.8m (152.7%) | — | 66.0% (98.3%) | $3.84 (124.6%) |
| 2022 | $1.3b (1.2%) | $833.7m (-2.8%) | $858.0m | 63.4% (-4.0%) | $3.66 (-4.7%) |
| 2023 | $1.2b (-7.3%) | $-364.2m (-143.7%) | $469.6m (-45.3%) | -29.9% (-147.2%) | $-2.43 (-166.4%) |
| 2024 | $1.1b (-8.6%) | $763.9m (309.7%) | $421.5m (-10.2%) | 68.6% (329.6%) | $2.87 (218.1%) |
| 2025 | $1.8b (63.7%) | $1.4b (85.4%) | $-703.0m (-266.8%) | 77.7% (13.2%) | $5.77 (101.0%) |
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.