Discounted Cash Flow
Iamgold Corp. Foreign
—
—
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 | $987.1m | $52.6m | — | 5.3% | $0.13 |
| 2017 | $1.1b (10.9%) | $501.6m (853.6%) | — | 45.8% (759.7%) | $1.08 (730.8%) |
| 2018 | $1.1b (1.5%) | $-28.2m (-105.6%) | — | -2.5% (-105.5%) | $-0.06 (-105.6%) |
| 2019 | $1.1b (-4.1%) | $-412.6m (-1363.1%) | — | -38.7% (-1425.9%) | $-0.88 (-1366.7%) |
| 2020 | $1.2b (16.6%) | $42.6m (110.3%) | — | 3.4% (108.9%) | $0.09 (110.2%) |
| 2021 | $1.2b (-7.2%) | $-254.4m (-697.2%) | $285.0m | -22.1% (-743.9%) | $-0.53 (-688.9%) |
| 2022 | $958.8m (-16.7%) | $-70.1m (72.4%) | $-487.0m (-270.9%) | -7.3% (66.9%) | $-0.15 (71.7%) |
| 2023 | $987.1m (3.0%) | $94.3m (234.5%) | $-764.4m (-57.0%) | 9.6% (230.7%) | $0.19 (226.7%) |
| 2024 | $1.6b (65.4%) | $819.6m (769.1%) | $453.3m (159.3%) | 50.2% (425.4%) | $1.52 (700.0%) |
| 2025 | $2.9b (74.7%) | $969.8m (18.3%) | $1.1b (141.0%) | 34.0% (-32.3%) | $1.16 (-23.7%) |
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.