Discounted Cash Flow
KB Financial Group Inc. 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) |
|---|---|---|---|---|---|
| 2016 | $7.4t | $1.5b | $793.1m | 0.0% | $5588.00 |
| 2017 | $10.2t (36.9%) | $2.2m (-99.9%) | $-3.2m (-100.4%) | 0.0% (-99.9%) | $7.78 (-99.9%) |
| 2018 | $10.9t (6.5%) | $1.9m (-11.3%) | $-5.7m (-77.7%) | 0.0% (-16.8%) | $6.94 (-10.8%) |
| 2019 | $11.4t (5.3%) | $2.0m (4.2%) | $5.7m (201.1%) | 0.0% (-1.0%) | $7.31 (5.3%) |
| 2020 | $12.5t (9.3%) | $2.2m (11.0%) | $-7.5m (-230.6%) | 0.0% (1.6%) | $8.11 (10.9%) |
| 2021 | $14.5t (15.9%) | $2.6m (16.9%) | $-4.0m (46.8%) | 0.0% (0.9%) | $9.39 (15.8%) |
| 2022 | $15.0t (3.7%) | $2.5m (-6.2%) | $-347.5m (-8622.1%) | 0.0% (-9.5%) | $8.69 (-7.5%) |
| 2023 | $16.2t (8.1%) | $2.5m (2.9%) | $-477.6m (-37.4%) | 0.0% (-4.8%) | $8.97 (3.2%) |
| 2024 | $20.6b (-99.9%) | $2.4m (-4.2%) | $2.4m (100.5%) | 0.0% (75232.7%) | $8.72 (-2.8%) |
| 2025 | $9.0b (-56.1%) | $5.1m (112.0%) | $5.1m (112.0%) | 0.1% (383.4%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in KRW. Values above are converted to USD for comparison with the US-listed share price.
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.