Discounted Cash Flow
Korn Ferry
—
—
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 | $1.3b | $30.9m | — | 2.3% | $0.58 |
| 2017 | $1.6b (20.4%) | $84.2m (172.3%) | $56.0m | 5.2% (126.1%) | $1.48 (155.2%) |
| 2018 | $1.8b (12.2%) | $133.8m (58.9%) | $177.1m (216.4%) | 7.4% (41.6%) | $2.39 (61.5%) |
| 2019 | $2.0b (8.5%) | $102.7m (-23.3%) | $212.1m (19.8%) | 5.2% (-29.3%) | $1.84 (-23.0%) |
| 2020 | $2.0b (0.2%) | $104.9m (2.2%) | $194.9m (-8.1%) | 5.3% (2.1%) | $1.91 (3.8%) |
| 2021 | $1.8b (-8.0%) | $114.5m (9.1%) | $220.3m (13.0%) | 6.3% (18.5%) | $2.11 (10.5%) |
| 2022 | $2.6b (45.2%) | $326.4m (185.1%) | $452.3m (105.3%) | 12.3% (96.3%) | $6.04 (186.3%) |
| 2023 | $2.9b (8.3%) | $209.5m (-35.8%) | $273.5m (-39.5%) | 7.3% (-40.7%) | $3.98 (-34.1%) |
| 2024 | $2.8b (-2.4%) | $169.2m (-19.3%) | $228.8m (-16.3%) | 6.1% (-17.3%) | $3.25 (-18.3%) |
| 2025 | $2.8b (-1.2%) | $246.1m (45.5%) | $301.9m (31.9%) | 8.9% (47.3%) | $4.69 (44.3%) |
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.