Discounted Cash Flow
Pampa Energy Inc. ADR
—
—
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 | $25.1b | $-11.0m | $12.3b | -0.0% | $1.66 |
| 2017 | $50.3b (100.5%) | $4.6b (41972.7%) | $16.6b (35.1%) | 9.1% (20983.6%) | $5.58 (236.8%) |
| 2018 | $110.1b (118.6%) | $8.4b (83.1%) | $22.9b (37.8%) | 7.7% (-16.2%) | $4.31 (-22.8%) |
| 2019 | $2.8b (-97.4%) | $692.0m (-91.8%) | $802.0m (-96.5%) | 24.4% (218.4%) | $14.42 (234.9%) |
| 2020 | $1.1b (-62.2%) | $-367.0m (-153.0%) | $693.0m (-13.6%) | -34.3% (-240.4%) | $-9.18 (-163.7%) |
| 2021 | $1.5b (40.8%) | $273.0m (174.4%) | $729.0m (5.2%) | 18.1% (152.8%) | $0.19 (102.1%) |
| 2022 | $1.8b (21.3%) | $456.0m (67.0%) | $172.0m (-76.4%) | 24.9% (37.7%) | $0.33 (73.7%) |
| 2023 | $1.7b (-5.3%) | $302.0m (-33.8%) | $-183.0m (-206.4%) | 17.4% (-30.1%) | $0.22 (-33.3%) |
| 2024 | $1.9b (8.3%) | $619.0m (105.0%) | $-12.0m (93.4%) | 33.0% (89.2%) | $0.46 (109.1%) |
| 2025 | $2.0b (6.5%) | $377.0m (-39.1%) | $-215.0m (-1691.7%) | 18.9% (-42.8%) | $0.28 (-39.1%) |
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.