Discounted Cash Flow
Infosys 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) |
|---|---|---|---|---|---|
| 2017 | $10.2b | $2.1b | $2.1b | 21.0% | — |
| 2018 | $10.9b (7.2%) | $2.5b (16.2%) | $215.0m (-89.8%) | 22.7% (8.4%) | $1.10 |
| 2019 | $11.8b (7.9%) | $2.2b (-11.5%) | $1.9b (789.8%) | 18.6% (-18.0%) | $0.51 (-53.6%) |
| 2020 | $12.8b (8.3%) | $2.3b (6.0%) | $1.5b (-19.4%) | 18.2% (-2.1%) | $0.55 (7.8%) |
| 2021 | $13.6b (6.1%) | $2.6b (12.1%) | $3.3b (111.4%) | 19.3% (5.6%) | $0.62 (12.7%) |
| 2022 | $16.3b (20.3%) | $3.0b (13.4%) | $1.8b (-43.5%) | 18.2% (-5.7%) | $0.70 (12.9%) |
| 2023 | $18.2b (11.7%) | $3.0b (0.6%) | $1.5b (-21.0%) | 16.4% (-9.9%) | $0.71 (1.4%) |
| 2024 | $18.6b (1.9%) | $3.2b (6.2%) | $2.9b (98.1%) | 17.1% (4.2%) | $0.77 (8.5%) |
| 2025 | $19.3b (3.9%) | $3.2b (-0.3%) | $4.1b (41.8%) | 16.4% (-4.0%) | $0.76 (-1.3%) |
| 2026 | $20.2b (4.6%) | $3.3b (5.0%) | $3.7b (-8.7%) | 16.5% (0.4%) | $0.81 (6.6%) |
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.