Discounted Cash Flow
Ovintiv 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) |
|---|---|---|---|---|---|
| 2017 | $4.4b | $1.4b | $-746.0m | 32.2% | — |
| 2018 | $5.9b (33.7%) | $1.2b (-18.7%) | $325.0m (143.6%) | 19.6% (-39.2%) | — |
| 2019 | $6.7b (13.3%) | $315.0m (-72.9%) | $295.0m (-9.2%) | 4.7% (-76.1%) | — |
| 2020 | $6.1b (-9.5%) | $-5.7b (-1919.0%) | $159.0m (-46.1%) | -94.1% (-2110.0%) | — |
| 2021 | $8.7b (42.2%) | $1.2b (121.6%) | $1.6b (912.6%) | 14.3% (115.2%) | — |
| 2022 | $12.5b (44.0%) | $3.6b (187.3%) | $2.0b (26.4%) | 28.6% (99.6%) | — |
| 2023 | $10.9b (-12.7%) | $2.5b (-29.5%) | $1.4b (-30.1%) | 23.1% (-19.3%) | — |
| 2024 | $9.2b (-15.9%) | $1.4b (-46.2%) | $1.4b (-0.4%) | 14.8% (-36.0%) | — |
| 2025 | $8.9b (-2.7%) | $770.0m (-43.0%) | $1.5b (6.1%) | 8.6% (-41.4%) | — |
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.