Discounted Cash Flow
GCM Grosvenor 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) |
|---|---|---|---|---|---|
| 2018 | $378.5m | $0 | $116.2m | 0.0% | $0.00 |
| 2019 | $416.4m (10.0%) | $0 | $92.2m (-20.6%) | 0.0% | $0.00 |
| 2020 | $430.0m (3.3%) | $7.5m | $66.9m (-27.5%) | 1.7% | $-1.69 |
| 2021 | $531.6m (23.6%) | $21.5m (186.2%) | $178.2m (166.6%) | 4.0% (131.5%) | $3.25 (291.9%) |
| 2022 | $446.5m (-16.0%) | $19.8m (-7.7%) | $19.8m (-88.9%) | 4.4% (9.8%) | $1.81 (-44.2%) |
| 2023 | $445.0m (-0.3%) | $12.8m (-35.5%) | $88.3m (345.5%) | 2.9% (-35.3%) | $-0.68 (-137.3%) |
| 2024 | $514.0m (15.5%) | $18.7m (46.4%) | $132.0m (49.5%) | 3.6% (26.7%) | $0.82 (221.0%) |
| 2025 | $557.6m (8.5%) | $45.4m (142.7%) | $175.0m (32.6%) | 8.1% (123.7%) | $2.73 (234.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.