Discounted Cash Flow
Nvent Electric Plc.
—
—
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 | $2.1b | $361.7m | $377.9m | 17.2% | $2.00 |
| 2018 | $2.2b (5.5%) | $230.8m (-36.2%) | $304.0m (-19.6%) | 10.4% (-39.5%) | $1.28 (-36.0%) |
| 2019 | $2.2b (-0.4%) | $222.7m (-3.5%) | $297.5m (-2.1%) | 10.1% (-3.1%) | $1.29 (0.8%) |
| 2020 | $2.0b (-9.3%) | $-47.2m (-121.2%) | $304.0m (2.2%) | -2.4% (-123.4%) | $-0.28 (-121.7%) |
| 2021 | $2.5b (23.2%) | $272.9m (678.2%) | $333.8m (9.8%) | 11.1% (569.4%) | $1.61 (675.0%) |
| 2022 | $2.9b (18.2%) | $293.1m (7.4%) | $348.7m (4.5%) | 10.1% (-9.1%) | $1.74 (8.1%) |
| 2023 | $3.3b (12.2%) | $459.7m (56.8%) | $457.1m (31.1%) | 14.1% (39.8%) | $2.73 (56.9%) |
| 2024 | $3.0b (-7.9%) | $240.8m (-47.6%) | $569.1m (24.5%) | 8.0% (-43.1%) | $1.43 (-47.6%) |
| 2025 | $3.9b (29.5%) | $428.5m (77.9%) | $371.9m (-34.7%) | 11.0% (37.4%) | $2.60 (81.8%) |
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.