Discounted Cash Flow
Jacobs Solutions 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 | $11.0b | $210.5m | $612.5m | 1.9% | $1.45 |
| 2017 | $10.0b (-8.6%) | $170.2m (-19.1%) | $456.8m (-25.4%) | 1.7% (-11.6%) | $2.01 (38.9%) |
| 2018 | $15.0b (49.5%) | $-4.2m (-102.5%) | $386.3m (-15.4%) | -0.0% (-101.6%) | $0.98 (-51.4%) |
| 2019 | $12.7b (-15.0%) | $291.0m (7052.4%) | $-502.4m (-230.1%) | 2.3% (8278.8%) | $5.08 (420.3%) |
| 2020 | $13.6b (6.5%) | $353.9m (21.6%) | $688.6m (237.1%) | 2.6% (14.2%) | $3.09 (-39.1%) |
| 2021 | $14.1b (3.9%) | $467.0m (32.0%) | $633.5m (-8.0%) | 3.3% (27.1%) | $2.66 (-13.9%) |
| 2022 | $14.9b (5.9%) | $644.1m (37.9%) | $347.1m (-45.2%) | 4.3% (30.2%) | $4.14 (55.6%) |
| 2023 | $16.4b (9.6%) | $666.6m (3.5%) | $837.3m (141.2%) | 4.1% (-5.5%) | $4.40 (6.2%) |
| 2024 | $11.5b (-29.7%) | $612.8m (-8.1%) | $933.6m (11.5%) | 5.3% (30.7%) | $6.29 (42.9%) |
| 2025 | $12.0b (4.6%) | $313.3m (-48.9%) | $607.5m (-34.9%) | 2.6% (-51.1%) | $2.39 (-62.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.