Discounted Cash Flow
KT Corp. 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 | $23.1t | $708.4b | $2.0t | 3.1% | $2893.00 |
| 2017 | $23.5t (1.8%) | $461.6b (-34.8%) | $1.4t (-28.5%) | 2.0% (-36.0%) | $1884.00 (-34.9%) |
| 2018 | $23.4t (-0.5%) | $645.6b (39.9%) | $1.7t (21.9%) | 2.8% (40.5%) | $2634.00 (39.8%) |
| 2019 | $24.9t (6.2%) | $649.1b (0.5%) | $481.8b (-72.5%) | 2.6% (-5.4%) | $2648.00 (0.5%) |
| 2020 | $24.4t (-1.8%) | $700.9b (8.0%) | $1.5t (218.0%) | 2.9% (10.0%) | $2858.00 (7.9%) |
| 2021 | $25.2t (3.1%) | $1.4t (93.6%) | $2.1t (34.9%) | 5.4% (87.7%) | $5759.00 (101.5%) |
| 2022 | $25.6t (1.7%) | $1.3t (-7.1%) | $157.2b (-92.4%) | 4.9% (-8.7%) | $5200.00 (-9.7%) |
| 2023 | $26.3t (2.5%) | $993.3b (-21.2%) | $1.8t (1051.5%) | 3.8% (-23.1%) | $3982.00 (-23.4%) |
| 2024 | $26.4t (0.4%) | $459.9b (-53.7%) | $2.2t (19.1%) | 1.7% (-53.9%) | $1870.00 (-53.0%) |
| 2025 | $28.3t (7.1%) | $1.7t (273.8%) | $1.3t (-37.6%) | 6.1% (249.0%) | $7074.00 (278.3%) |
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.