Discounted Cash Flow
Envista Holdings Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $2.8b | $301.1m | $310.2m | 10.7% | $2.35 |
| 2018 | $2.8b (1.2%) | $230.7m (-23.4%) | $327.9m (5.7%) | 8.1% (-24.3%) | $1.80 (-23.4%) |
| 2019 | $2.8b (-3.3%) | $217.6m (-5.7%) | $319.7m (-2.5%) | 7.9% (-2.5%) | $1.60 (-11.1%) |
| 2020 | $2.3b (-17.1%) | $33.3m (-84.7%) | $236.2m (-26.1%) | 1.5% (-81.5%) | $0.21 (-86.9%) |
| 2021 | $2.5b (9.9%) | $340.5m (922.5%) | $306.9m (29.9%) | 13.6% (830.0%) | $2.11 (904.8%) |
| 2022 | $2.6b (2.4%) | $243.1m (-28.6%) | $107.0m (-65.1%) | 9.5% (-30.3%) | $1.49 (-29.4%) |
| 2023 | $2.6b (-0.1%) | $-100.2m (-141.2%) | $217.5m (103.3%) | -3.9% (-141.3%) | $-0.60 (-140.3%) |
| 2024 | $2.5b (-2.2%) | $-1.1b (-1016.4%) | $302.7m (39.2%) | -44.6% (-1041.2%) | $-6.50 (-983.3%) |
| 2025 | $2.7b (8.3%) | $47.0m (104.2%) | $230.4m (-23.9%) | 1.7% (103.9%) | $0.28 (104.3%) |
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.