Discounted Cash Flow
Fortive 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 | $6.2b | $872.3m | $1.0b | 14.0% | $2.52 |
| 2017 | $6.7b (6.9%) | $1.0b (19.7%) | $1.0b (3.3%) | 15.7% (12.0%) | $3.01 (19.4%) |
| 2018 | $6.5b (-3.1%) | $2.9b (175.6%) | $1.2b (18.4%) | 44.6% (184.3%) | $8.33 (176.7%) |
| 2019 | $7.3b (13.4%) | $669.9m (-76.7%) | $1.2b (-5.9%) | 9.2% (-79.5%) | $1.99 (-76.1%) |
| 2020 | $4.6b (-36.7%) | $1.5b (130.5%) | $1.4b (17.4%) | 33.3% (264.1%) | $4.58 (130.2%) |
| 2021 | $5.3b (13.4%) | $573.9m (-62.8%) | $911.1m (-33.1%) | 10.9% (-67.2%) | $1.64 (-64.2%) |
| 2022 | $5.8b (10.9%) | $755.2m (31.6%) | $1.2b (32.5%) | 13.0% (18.7%) | $2.12 (29.3%) |
| 2023 | $6.1b (4.1%) | $865.8m (14.6%) | $1.2b (3.2%) | 14.3% (10.1%) | $2.46 (16.0%) |
| 2024 | $6.2b (2.7%) | $832.9m (-3.8%) | $1.4b (12.9%) | 13.4% (-6.4%) | $2.39 (-2.8%) |
| 2025 | $4.2b (-33.3%) | $579.2m (-30.5%) | $978.1m (-30.5%) | 13.9% (4.2%) | $1.74 (-27.2%) |
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.