Discounted Cash Flow
Olin 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) |
|---|---|---|---|---|---|
| 2016 | $5.6b | $-3.9m | $325.2m | -0.1% | $-0.02 |
| 2017 | $6.3b (12.9%) | $549.5m (14189.7%) | $354.5m (9.0%) | 8.8% (12576.3%) | $3.31 (16650.0%) |
| 2018 | $6.9b (10.8%) | $327.9m (-40.3%) | $522.6m (47.4%) | 4.7% (-46.1%) | $1.97 (-40.5%) |
| 2019 | $6.1b (-12.0%) | $-11.3m (-103.4%) | $231.7m (-55.7%) | -0.2% (-103.9%) | $-0.07 (-103.6%) |
| 2020 | $5.8b (-5.8%) | $-969.9m (-8483.2%) | $119.5m (-48.4%) | -16.8% (-9007.9%) | $-6.14 (-8671.4%) |
| 2021 | $8.9b (54.8%) | $1.3b (233.7%) | $1.5b (1189.0%) | 14.6% (186.4%) | $8.15 (232.7%) |
| 2022 | $9.4b (5.2%) | $1.3b (2.3%) | $1.7b (9.4%) | 14.2% (-2.8%) | $9.16 (12.4%) |
| 2023 | $6.8b (-27.1%) | $452.0m (-65.9%) | $738.3m (-56.2%) | 6.6% (-53.3%) | $3.66 (-60.0%) |
| 2024 | $6.5b (-4.3%) | $105.0m (-76.8%) | $308.1m (-58.3%) | 1.6% (-75.7%) | $0.92 (-74.9%) |
| 2025 | $6.8b (3.7%) | $-101.1m (-196.3%) | $247.9m (-19.5%) | -1.5% (-192.9%) | $-0.88 (-195.7%) |
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.