Discounted Cash Flow
Prudential Financial 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 | $58.8b | $4.4b | $14.8b | 7.4% | $9.85 |
| 2017 | $59.7b (1.5%) | $7.9b (80.0%) | $13.4b (-9.0%) | 13.2% (77.3%) | $18.19 (84.7%) |
| 2018 | $63.0b (5.5%) | $4.1b (-48.2%) | $21.7b (61.1%) | 6.5% (-50.9%) | $9.64 (-47.0%) |
| 2019 | $64.8b (2.9%) | $4.2b (2.7%) | $19.6b (-9.4%) | 6.5% (-0.1%) | $10.23 (6.1%) |
| 2020 | $57.0b (-12.0%) | $-374.0m (-108.9%) | $8.4b (-57.4%) | -0.7% (-110.2%) | $-1.00 (-109.8%) |
| 2021 | $70.9b (24.4%) | $7.7b (2165.2%) | $9.8b (17.3%) | 10.9% (1760.5%) | $19.65 (2065.0%) |
| 2022 | $60.0b (-15.3%) | $-1.4b (-118.6%) | $5.2b (-47.4%) | -2.4% (-122.0%) | $-3.93 (-120.0%) |
| 2023 | $54.0b (-10.1%) | $2.5b (273.0%) | $6.5b (26.2%) | 4.6% (292.5%) | $6.76 (272.0%) |
| 2024 | $70.4b (30.4%) | $2.7b (9.6%) | $8.5b (30.6%) | 3.9% (-16.0%) | $7.54 (11.5%) |
| 2025 | $60.8b (-13.7%) | $3.6b (31.1%) | $6.3b (-26.2%) | 5.9% (51.9%) | $10.05 (33.3%) |
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.