Discounted Cash Flow
Prudential Plc. 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 | $39.3b | $1.9b | $2.2b | 4.9% | $0.75 |
| 2017 | $44.4b (12.8%) | $2.4b (24.4%) | $1.6b (-26.4%) | 5.4% (10.2%) | $0.93 (24.1%) |
| 2018 | $35.2b (-20.7%) | $3.0b (26.0%) | $2.5b (52.1%) | 8.6% (58.9%) | $1.17 (25.6%) |
| 2019 | $44.2b (25.5%) | $783.0m (-74.0%) | — | 1.8% (-79.3%) | $0.30 (-74.1%) |
| 2020 | $11.0b (-75.1%) | $2.1b (170.5%) | $273.0m | 19.3% (988.2%) | $0.82 (169.3%) |
| 2021 | $23.0b (109.6%) | $-2.0b (-196.4%) | $417.0m (52.7%) | -8.9% (-146.0%) | $-0.78 (-195.2%) |
| 2022 | $21.9b (-4.7%) | $998.0m (148.9%) | $630.0m (51.1%) | 4.5% (151.3%) | $0.36 (147.0%) |
| 2023 | $9.7b (-55.6%) | $1.7b (70.4%) | $1.5b (135.4%) | 17.5% (283.9%) | $0.62 (70.1%) |
| 2024 | $10.7b (10.3%) | $2.3b (34.3%) | $123.0m (-91.7%) | 21.3% (21.8%) | $0.84 (35.4%) |
| 2025 | $11.5b (7.0%) | $4.0b (74.1%) | $749.0m (508.9%) | 34.6% (62.7%) | $1.54 (83.4%) |
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.