Discounted Cash Flow
PJT Partners 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) |
|---|---|---|---|---|---|
| 2016 | $499.4m | $-3.0m | $103.8m | -0.6% | $-0.17 |
| 2017 | $499.3m (-0.0%) | $-32.6m (-973.0%) | $110.2m (6.2%) | -6.5% (-973.3%) | $-1.73 (-917.6%) |
| 2018 | $575.7m (15.3%) | $27.2m (183.5%) | $115.7m (5.1%) | 4.7% (172.4%) | $1.23 (171.1%) |
| 2019 | $716.8m (24.5%) | $29.6m (8.8%) | $202.6m (75.1%) | 4.1% (-12.6%) | $1.23 (0.0%) |
| 2020 | $1.0b (45.8%) | $117.5m (297.6%) | $460.7m (127.4%) | 11.2% (172.7%) | $4.80 (290.2%) |
| 2021 | $986.4m (-5.6%) | $106.2m (-9.7%) | $117.7m (-74.5%) | 10.8% (-4.3%) | $4.25 (-11.5%) |
| 2022 | $1.0b (4.1%) | $90.5m (-14.7%) | $239.3m (103.3%) | 8.8% (-18.1%) | $3.61 (-15.1%) |
| 2023 | $1.1b (11.7%) | $81.8m (-9.6%) | $437.6m (82.9%) | 7.1% (-19.1%) | $3.24 (-10.2%) |
| 2024 | $1.5b (28.8%) | $134.4m (64.3%) | $527.7m (20.6%) | 9.1% (27.6%) | $5.28 (63.0%) |
| 2025 | $1.7b (14.9%) | $180.1m (34.0%) | $480.4m (-8.9%) | 10.6% (16.6%) | $7.00 (32.6%) |
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.