Discounted Cash Flow
Insmed Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $0 | $-176.3m | $-150.9m | — | $-2.85 |
| 2017 | $0 | $-192.6m (-9.3%) | $-162.6m (-7.8%) | — | $-2.89 (-1.4%) |
| 2018 | $9.8m | $-324.3m (-68.3%) | $-271.1m (-66.7%) | -3297.2% | $-4.22 (-46.0%) |
| 2019 | $136.5m (1287.6%) | $-254.3m (21.6%) | $-292.9m (-8.1%) | -186.4% (94.3%) | $-3.01 (28.7%) |
| 2020 | $164.4m (20.5%) | $-294.1m (-15.6%) | $-225.6m (23.0%) | -178.9% (4.0%) | $-3.01 (0.0%) |
| 2021 | $188.5m (14.6%) | $-434.7m (-47.8%) | $-370.6m (-64.3%) | -230.6% (-28.9%) | $-3.88 (-28.9%) |
| 2022 | $245.4m (30.2%) | $-481.5m (-10.8%) | $-410.3m (-10.7%) | -196.3% (14.9%) | $-3.91 (-0.8%) |
| 2023 | $305.2m (24.4%) | $-749.6m (-55.7%) | $-549.5m (-33.9%) | -245.6% (-25.1%) | $-5.34 (-36.6%) |
| 2024 | $363.7m (19.2%) | $-913.8m (-21.9%) | $-705.8m (-28.4%) | -251.2% (-2.3%) | $-5.57 (-4.3%) |
| 2025 | $606.4m (66.7%) | $-1.3b (-39.7%) | $-967.6m (-37.1%) | -210.5% (16.2%) | $-6.42 (-15.3%) |
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.