Discounted Cash Flow
Livanova Plc.
—
—
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 | $1.2b | $-62.8m | $53.7m | -5.2% | $-1.29 |
| 2017 | $1.0b (-16.6%) | $-25.1m (60.0%) | $57.2m (6.6%) | -2.5% (52.1%) | $-0.52 (59.7%) |
| 2018 | $1.1b (9.4%) | $-189.4m (-654.9%) | $82.5m (44.1%) | -17.1% (-590.3%) | $-3.91 (-651.9%) |
| 2019 | $1.1b (-2.1%) | $-155.2m (18.1%) | $-115.8m (-240.4%) | -14.3% (16.3%) | $-3.21 (17.9%) |
| 2020 | $934.2m (-13.8%) | $-345.0m (-122.3%) | $-114.4m (1.2%) | -36.9% (-158.0%) | $-7.10 (-121.2%) |
| 2021 | $1.0b (10.8%) | $-135.8m (60.6%) | $77.1m (167.3%) | -13.1% (64.5%) | $-2.68 (62.3%) |
| 2022 | $1.0b (-1.3%) | $-86.2m (36.5%) | $43.4m (-43.7%) | -8.4% (35.7%) | $-1.61 (39.9%) |
| 2023 | $1.2b (12.9%) | $17.5m (120.3%) | $39.9m (-8.0%) | 1.5% (118.0%) | $0.33 (120.5%) |
| 2024 | $1.3b (8.7%) | $63.2m (260.4%) | $135.9m (240.4%) | 5.0% (231.7%) | $1.17 (254.5%) |
| 2025 | $1.4b (10.7%) | $-242.5m (-483.5%) | $173.3m (27.5%) | -17.5% (-446.3%) | $-4.45 (-480.3%) |
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.