Discounted Cash Flow
Metlife Inc.
—
—
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 | $63.5b | $800.0m | $800.0m | 1.3% | $0.63 |
| 2017 | $62.3b (-1.8%) | $4.0b (401.2%) | $12.3b (1435.4%) | 6.4% (410.6%) | $3.65 (479.4%) |
| 2018 | $1.3b (-98.0%) | $5.1b (27.8%) | $11.7b (-4.4%) | 407.9% (6237.7%) | $4.95 (35.6%) |
| 2019 | $1.3b (2.6%) | $5.9b (15.1%) | $13.8b (17.4%) | 457.6% (12.2%) | $6.10 (23.2%) |
| 2020 | $1.4b (5.0%) | $5.4b (-8.3%) | $11.6b (-15.6%) | 399.3% (-12.7%) | $5.72 (-6.2%) |
| 2021 | $2.1b (53.2%) | $6.6b (21.2%) | $12.6b (8.2%) | 316.0% (-20.9%) | $7.36 (28.7%) |
| 2022 | $2.1b (1.7%) | $2.5b (-61.3%) | $12.8b (1.7%) | 120.3% (-61.9%) | $2.93 (-60.2%) |
| 2023 | $2.2b (5.6%) | $1.6b (-37.8%) | $13.7b (7.2%) | 70.8% (-41.2%) | $1.82 (-37.9%) |
| 2024 | $2.2b (0.7%) | $4.4b (180.5%) | $14.6b (6.1%) | 197.1% (178.5%) | $5.98 (228.6%) |
| 2025 | $2.4b (8.5%) | $3.4b (-23.7%) | $16.9b (15.8%) | 138.7% (-29.6%) | $4.74 (-20.7%) |
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.