Discounted Cash Flow
Pitney Bowes Inc. /De/
—
—
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 | $3.4b | $92.8m | $329.9m | 2.7% | $0.49 |
| 2017 | $3.5b (4.2%) | $261.3m (181.6%) | $324.8m (-1.5%) | 7.4% (170.2%) | $1.40 (185.7%) |
| 2018 | $2.6b (-25.9%) | $223.7m (-14.4%) | $200.8m (-38.2%) | 8.5% (15.5%) | $1.19 (-15.0%) |
| 2019 | $3.2b (21.9%) | $194.6m (-13.0%) | $115.0m (-42.8%) | 6.1% (-28.6%) | $1.10 (-7.6%) |
| 2020 | $3.6b (10.9%) | $-181.5m (-193.3%) | $197.0m (71.4%) | -5.1% (-184.1%) | $-1.06 (-196.4%) |
| 2021 | $3.7b (3.4%) | $-1.4m (99.3%) | $117.5m (-40.4%) | -0.0% (99.3%) | $-0.01 (99.1%) |
| 2022 | $3.5b (-3.7%) | $36.9m (2834.3%) | $51.1m (-56.5%) | 1.0% (2939.0%) | $0.21 (2200.0%) |
| 2023 | $3.3b (-7.7%) | $-385.6m (-1143.9%) | $-22.8m (-144.6%) | -11.8% (-1230.8%) | $-2.20 (-1147.6%) |
| 2024 | $2.0b (-38.0%) | $-203.6m (47.2%) | $156.8m (788.0%) | -10.0% (14.9%) | $-1.13 (48.6%) |
| 2025 | $1.9b (-6.6%) | $144.7m (171.1%) | $317.0m (102.2%) | 7.6% (176.1%) | $0.84 (174.3%) |
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.