Discounted Cash Flow
3M Co.
—
—
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 | $30.1b | $5.0b | $5.3b | 16.8% | $8.35 |
| 2017 | $31.7b (5.1%) | $4.9b (-3.8%) | $4.1b (-22.2%) | 15.3% (-8.5%) | $8.13 (-2.6%) |
| 2018 | $32.8b (3.5%) | $5.3b (10.1%) | $4.6b (12.8%) | 16.3% (6.4%) | $9.09 (11.8%) |
| 2019 | $32.1b (-1.9%) | $4.6b (-14.6%) | $5.4b (17.9%) | 14.2% (-12.9%) | $7.92 (-12.9%) |
| 2020 | $32.2b (0.1%) | $5.4b (17.8%) | $6.5b (20.2%) | 16.7% (17.6%) | $9.32 (17.7%) |
| 2021 | $35.4b (9.9%) | $5.9b (10.0%) | $5.3b (-19.6%) | 16.7% (0.1%) | $10.23 (9.8%) |
| 2022 | $34.2b (-3.2%) | $5.8b (-2.4%) | $4.3b (-17.3%) | 16.9% (0.8%) | $10.21 (-0.2%) |
| 2023 | $32.7b (-4.5%) | $-7.0b (-221.1%) | $5.2b (20.1%) | -21.4% (-226.8%) | $-12.63 (-223.7%) |
| 2024 | $24.6b (-24.8%) | $4.2b (159.7%) | $-2.3b (-144.8%) | 17.0% (179.3%) | $7.58 (160.0%) |
| 2025 | $24.9b (1.5%) | $3.2b (-22.1%) | $1.0b (142.9%) | 13.0% (-23.3%) | $6.05 (-20.2%) |
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.