Discounted Cash Flow
Lanvin Group Holdings Ltd. Foreign
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $222.6m | $-137.3m | $-93.0m | -61.7% | $-1.53 |
| 2021 | $308.8m (38.7%) | $-72.1m (47.5%) | $-83.0m (10.8%) | -23.4% (62.1%) | $-0.84 (45.1%) |
| 2022 | $422.3m (36.7%) | $-239.9m (-232.6%) | $-105.6m (-27.2%) | -56.8% (-143.2%) | $-2.15 (-156.0%) |
| 2023 | $426.2m (0.9%) | $-142.8m (40.5%) | $-100.6m (4.7%) | -33.5% (41.0%) | $-0.98 (54.4%) |
| 2024 | $328.6m (-22.9%) | $-186.2m (-30.4%) | $-72.4m (28.0%) | -56.7% (-69.1%) | $-1.41 (-43.9%) |
| 2025 | $240.5m (-26.8%) | $-267.1m (-43.5%) | $-110.1m (-52.1%) | -111.1% (-96.0%) | $-2.04 (-44.7%) |
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.