Discounted Cash Flow
Jackson Financial 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) |
|---|---|---|---|---|---|
| 2020 | $3.2b | $-1.6b | $3.8b | -51.0% | $-24.14 |
| 2021 | $8.8b (176.0%) | $3.2b (294.8%) | $5.7b (52.1%) | 36.0% (170.6%) | $33.86 (240.3%) |
| 2022 | $14.6b (64.5%) | $5.7b (79.0%) | $5.2b (-9.4%) | 39.2% (8.8%) | $66.62 (96.8%) |
| 2023 | $3.2b (-78.3%) | $934.0m (-83.6%) | $5.3b (2.0%) | 29.6% (-24.5%) | $10.99 (-83.5%) |
| 2024 | $3.3b (3.5%) | $946.0m (1.3%) | $5.8b (9.1%) | 28.9% (-2.2%) | $11.86 (7.9%) |
| 2025 | $6.7b (104.3%) | $27.0m (-97.1%) | $5.8b (-0.6%) | 0.4% (-98.6%) | $-0.24 (-102.0%) |
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.