Discounted Cash Flow
Nomad Foods Ltd. Foreign
—
—
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 | $1.9b | $36.4m | $24.9m | 1.9% | $0.20 |
| 2017 | $2.0b (1.5%) | $136.5m (275.0%) | $16.2m (-34.9%) | 7.0% (269.5%) | $0.78 (290.0%) |
| 2018 | $2.2b (11.0%) | $171.2m (25.4%) | $321.3m (1883.3%) | 7.9% (12.9%) | $0.97 (24.4%) |
| 2019 | $2.3b (7.0%) | $154.0m (-10.0%) | $315.4m (-1.8%) | 6.6% (-15.9%) | $0.80 (-17.5%) |
| 2020 | $2.5b (8.2%) | $225.2m (46.2%) | $-151.6m (-148.1%) | 9.0% (35.1%) | $1.16 (45.0%) |
| 2021 | $2.6b (3.6%) | $181.0m (-19.6%) | $228.7m (250.9%) | 6.9% (-22.4%) | $1.02 (-12.1%) |
| 2022 | $2.9b (12.8%) | $249.8m (38.0%) | $277.0m (21.1%) | 8.5% (22.4%) | $1.43 (40.2%) |
| 2023 | $3.0b (3.6%) | $192.7m (-22.9%) | $259.9m (-6.2%) | 6.3% (-25.5%) | $1.13 (-21.0%) |
| 2024 | $3.1b (1.8%) | $227.1m (17.9%) | $316.7m (21.9%) | 7.3% (15.7%) | $1.41 (24.8%) |
| 2025 | $3.0b (-2.2%) | $136.7m (-39.8%) | $135.1m (-57.3%) | 4.5% (-38.5%) | $0.91 (-35.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.