Discounted Cash Flow
Greif, 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 | $3.3b | $74.9m | $200.9m | 2.3% | — |
| 2017 | $3.6b (9.5%) | $118.6m (58.3%) | $208.2m (3.6%) | 3.3% (44.7%) | — |
| 2018 | $3.9b (6.5%) | $209.4m (76.6%) | $112.8m (-45.8%) | 5.4% (65.8%) | — |
| 2019 | $4.6b (18.6%) | $171.0m (-18.3%) | $232.7m (106.3%) | 3.7% (-31.2%) | — |
| 2020 | $4.5b (-1.7%) | $108.8m (-36.4%) | $323.3m (38.9%) | 2.4% (-35.2%) | — |
| 2021 | $5.6b (23.1%) | $390.7m (259.1%) | $255.3m (-21.0%) | 7.0% (191.8%) | — |
| 2022 | $6.3b (14.3%) | $376.7m (-3.6%) | $481.2m (88.5%) | 5.9% (-15.6%) | — |
| 2023 | $5.2b (-17.8%) | $359.2m (-4.6%) | $435.9m (-9.4%) | 6.9% (16.0%) | — |
| 2024 | $5.4b (4.4%) | $268.8m (-25.2%) | $169.5m (-61.1%) | 4.9% (-28.3%) | — |
| 2025 | $3.9b (-27.8%) | $840.0m (212.5%) | $58.6m (-65.4%) | 21.4% (332.9%) | — |
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.