Discounted Cash Flow
Altria Group, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2016 | — | $14.2b | $2.2b | — | $7.28 |
| 2017 | — | $10.2b (-28.2%) | $4.9b (122.4%) | — | $5.31 (-27.1%) |
| 2018 | — | $7.0b (-31.9%) | $-4.4b (-189.6%) | — | $3.69 (-30.5%) |
| 2019 | — | $-1.3b (-118.6%) | $7.8b (277.6%) | — | $-0.70 (-119.0%) |
| 2020 | — | $4.5b (445.5%) | $8.2b (4.1%) | — | $2.40 (442.9%) |
| 2021 | — | $2.5b (-44.6%) | $8.2b (1.0%) | — | $1.34 (-44.2%) |
| 2022 | — | $5.8b (132.9%) | $8.1b (-2.2%) | — | $3.19 (138.1%) |
| 2023 | — | $8.1b (41.0%) | $9.1b (12.9%) | — | $4.57 (43.3%) |
| 2024 | — | $11.3b (38.5%) | $8.6b (-5.3%) | — | $6.54 (43.1%) |
| 2025 | — | $6.9b (-38.3%) | $9.1b (5.4%) | — | $4.12 (-37.0%) |
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.