Discounted Cash Flow
Nokia Corp. ADR
—
—
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 | $23.6b | $-766.0m | $287.0m | -3.2% | $-0.13 |
| 2017 | $23.1b (-2.1%) | $-1.5b (-95.0%) | $1.0b (257.5%) | -6.5% (-99.2%) | $-0.26 (-100.0%) |
| 2018 | $22.6b (-2.5%) | $-340.0m (77.2%) | — | -1.5% (76.7%) | $-0.06 (76.9%) |
| 2019 | $23.3b (3.3%) | $7.0m (102.1%) | — | 0.0% (102.0%) | $0.00 (100.0%) |
| 2020 | $21.9b (-6.3%) | $-2.5b (-36142.9%) | — | -11.5% (-38555.9%) | $-0.45 |
| 2021 | $22.2b (1.6%) | $1.6b (164.3%) | — | 7.3% (163.3%) | $0.29 (164.4%) |
| 2022 | $24.9b (12.2%) | $4.2b (161.9%) | $1.2b | 17.1% (133.4%) | $0.76 (162.1%) |
| 2023 | $22.3b (-10.6%) | $665.0m (-84.4%) | $1.0b (-13.4%) | 3.0% (-82.5%) | $0.12 (-84.2%) |
| 2024 | $19.2b (-13.6%) | $1.3b (92.0%) | $1.8b (78.3%) | 6.6% (122.4%) | $0.23 (91.7%) |
| 2025 | $19.9b (3.5%) | $651.0m (-49.0%) | $1.4b (-20.2%) | 3.3% (-50.7%) | $0.12 (-47.8%) |
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.