Discounted Cash Flow
Gold Fields Ltd. ADR
—
—
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 | $2.7b | $158.2m | $621.9m | 5.9% | $0.19 |
| 2017 | $2.8b (3.6%) | $-18.7m (-111.8%) | $388.6m (-37.5%) | -0.7% (-111.4%) | $-0.04 (-121.1%) |
| 2018 | $2.6b (-6.7%) | $-348.2m (-1762.0%) | $174.3m (-55.1%) | -13.5% (-1894.9%) | $-0.42 (-950.0%) |
| 2019 | $3.0b (15.1%) | $161.6m (146.4%) | $672.3m (285.7%) | 5.4% (140.3%) | $0.20 (147.6%) |
| 2020 | $3.9b (31.2%) | $723.0m (347.4%) | $1.2b (76.4%) | 18.6% (241.1%) | $0.82 (310.0%) |
| 2021 | $4.2b (7.8%) | $789.3m (9.2%) | $1.2b (-0.8%) | 18.8% (1.3%) | $0.89 (8.5%) |
| 2022 | $4.3b (2.2%) | $711.0m (-9.9%) | $1.5b (24.7%) | 16.6% (-11.8%) | $0.80 (-10.1%) |
| 2023 | $4.5b (5.0%) | $703.3m (-1.1%) | $1.2b (-20.8%) | 15.6% (-5.8%) | $0.79 (-1.3%) |
| 2024 | $5.2b (15.6%) | $1.2b (77.0%) | $1.6b (37.3%) | 23.9% (53.2%) | $1.39 (75.9%) |
| 2025 | $8.8b (68.2%) | $5.3b (325.3%) | $4.3b (170.1%) | 60.5% (152.8%) | $3.99 (187.1%) |
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.