Discounted Cash Flow
Alliant Energy Corp.
—
—
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 | $3.3b | $381.7m | $-337.2m | 11.5% | — |
| 2017 | $3.4b (1.9%) | $467.5m (22.5%) | $-483.5m (-43.4%) | 13.8% (20.2%) | — |
| 2018 | $3.5b (4.5%) | $522.3m (11.7%) | $-1.1b (-128.8%) | 14.8% (6.9%) | — |
| 2019 | $3.6b (3.2%) | $567.4m (8.6%) | $-979.7m (11.4%) | 15.6% (5.3%) | $2.34 |
| 2020 | $3.4b (-6.4%) | $624.0m (10.0%) | $-865.0m (11.7%) | 18.3% (17.4%) | $2.47 (5.6%) |
| 2021 | $3.7b (7.4%) | $674.0m (8.0%) | $-587.0m (32.1%) | 18.4% (0.6%) | $2.63 (6.5%) |
| 2022 | $4.2b (14.6%) | $686.0m (1.8%) | $-998.0m (-70.0%) | 16.3% (-11.2%) | $2.73 (3.8%) |
| 2023 | $4.0b (-4.2%) | $703.0m (2.5%) | $155.0m (115.5%) | 17.5% (7.0%) | $2.78 (1.8%) |
| 2024 | $4.0b (-1.1%) | $690.0m (-1.8%) | $-57.0m (-136.8%) | 17.3% (-0.7%) | $2.69 (-3.2%) |
| 2025 | $4.4b (9.6%) | $810.0m (17.4%) | $1.2b (2150.9%) | 18.6% (7.1%) | $3.15 (17.1%) |
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.