Discounted Cash Flow
Genmab A/S 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 | — | — | — | — | — |
| 2017 | $2.4b | $1.1b | $1.6b | 45.0% | $18.14 |
| 2018 | $3.0b (27.9%) | $1.6b (51.5%) | $1.0b (-36.1%) | 53.3% (18.4%) | $24.03 (32.5%) |
| 2019 | $5.4b (77.4%) | $2.9b (77.4%) | $1.3b (30.6%) | 53.3% (-0.0%) | $34.40 (43.2%) |
| 2020 | $10.1b (88.4%) | $5.9b (106.5%) | — | 58.4% (9.6%) | $73.00 (112.2%) |
| 2021 | $8.5b (-16.1%) | $4.0b (-32.5%) | — | 47.0% (-19.6%) | $46.00 (-37.0%) |
| 2022 | $14.6b (72.1%) | $7.0b (76.6%) | $517.4m | 48.2% (2.6%) | $84.45 (83.6%) |
| 2023 | $16.5b (12.9%) | $5.6b (-19.9%) | $1.1b (107.0%) | 34.2% (-29.0%) | $66.64 (-21.1%) |
| 2024 | $21.5b (30.7%) | $9.2b (62.6%) | $1.1b (1.0%) | 42.6% (24.4%) | $122.21 (83.4%) |
| 2025 | $3.7b (-82.7%) | $1.2b (-86.9%) | $1.1b (4.5%) | 32.4% (-24.0%) | $15.50 (-87.3%) |
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.