Discounted Cash Flow
Insight Enterprises 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 | $5.5b | $84.7m | $83.5m | 1.5% | $2.35 |
| 2017 | $6.7b (22.2%) | $90.7m (7.1%) | $-326.3m (-490.6%) | 1.4% (-12.4%) | $2.54 (8.1%) |
| 2018 | $7.1b (5.6%) | $163.7m (80.5%) | $275.4m (184.4%) | 2.3% (70.9%) | $4.60 (81.1%) |
| 2019 | $7.7b (9.2%) | $159.4m (-2.6%) | $58.8m (-78.7%) | 2.1% (-10.8%) | $4.49 (-2.4%) |
| 2020 | $8.3b (7.9%) | $172.6m (8.3%) | $331.4m (463.7%) | 2.1% (0.4%) | $4.92 (9.6%) |
| 2021 | $9.4b (13.1%) | $219.3m (27.1%) | $111.6m (-66.3%) | 2.3% (12.3%) | $6.27 (27.4%) |
| 2022 | $10.4b (10.5%) | $280.6m (27.9%) | $27.2m (-75.7%) | 2.7% (15.7%) | $8.04 (28.2%) |
| 2023 | $9.2b (-12.0%) | $281.3m (0.2%) | $580.3m (2036.0%) | 3.1% (14.0%) | $8.53 (6.1%) |
| 2024 | $8.7b (-5.2%) | $249.7m (-11.2%) | $586.1m (1.0%) | 2.9% (-6.4%) | $7.73 (-9.4%) |
| 2025 | $8.2b (-5.2%) | $157.3m (-37.0%) | $279.3m (-52.3%) | 1.9% (-33.5%) | $5.00 (-35.3%) |
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.