Discounted Cash Flow
Iqvia Holdings Inc.
—
—
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 | $6.9b | $115.0m | $820.0m | 1.7% | $0.77 |
| 2017 | $9.7b (41.6%) | $1.3b (1038.3%) | $970.0m (18.3%) | 13.4% (703.9%) | $6.01 (680.5%) |
| 2018 | $10.4b (6.9%) | $259.0m (-80.2%) | $1.3b (29.3%) | 2.5% (-81.5%) | $1.27 (-78.9%) |
| 2019 | $11.1b (6.5%) | $191.0m (-26.3%) | $1.4b (13.0%) | 1.7% (-30.8%) | $0.98 (-22.8%) |
| 2020 | $11.4b (2.4%) | $279.0m (46.1%) | $2.0b (38.2%) | 2.5% (42.6%) | $1.46 (49.0%) |
| 2021 | $13.9b (22.1%) | $966.0m (246.2%) | $2.9b (50.2%) | 7.0% (183.5%) | $5.05 (245.9%) |
| 2022 | $14.4b (3.9%) | $1.1b (12.9%) | $1.6b (-46.1%) | 7.6% (8.7%) | $5.82 (15.2%) |
| 2023 | $15.0b (4.0%) | $1.4b (24.5%) | $1.5b (-5.4%) | 9.1% (19.7%) | $7.39 (27.0%) |
| 2024 | $15.4b (2.8%) | $1.4b (1.1%) | $2.1b (40.9%) | 8.9% (-1.7%) | $7.57 (2.4%) |
| 2025 | $16.3b (5.9%) | $1.4b (-0.9%) | $2.1b (-3.0%) | 8.3% (-6.4%) | $7.91 (4.5%) |
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.