Discounted Cash Flow
Ferrari N.V. Foreign
—
—
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 | $3.1b | $398.8m | $252.0m | 12.8% | $2.11 |
| 2017 | $3.4b (10.0%) | $535.4m (34.3%) | $662.8m (163.0%) | 15.7% (22.0%) | $2.83 (34.1%) |
| 2018 | $3.4b (0.1%) | $784.7m (46.6%) | $934.0m (40.9%) | 22.9% (46.4%) | $4.16 (47.0%) |
| 2019 | $3.8b (10.1%) | $695.8m (-11.3%) | $1.3b (39.8%) | 18.5% (-19.5%) | $3.73 (-10.3%) |
| 2020 | $3.5b (-8.1%) | $607.8m (-12.6%) | $838.2m (-35.8%) | 17.6% (-4.9%) | $3.29 (-11.8%) |
| 2021 | $4.3b (23.4%) | $830.8m (36.7%) | $1.3b (53.0%) | 19.5% (10.7%) | $4.50 (36.8%) |
| 2022 | $5.1b (19.3%) | $932.6m (12.3%) | $598.7m (-53.3%) | 18.3% (-5.9%) | $5.11 (13.6%) |
| 2023 | $6.0b (17.2%) | $1.3b (34.3%) | $847.7m (41.6%) | 21.0% (14.6%) | $6.91 (35.2%) |
| 2024 | $6.7b (11.8%) | $1.5b (21.6%) | $937.5m (10.6%) | 22.8% (8.7%) | $8.47 (22.6%) |
| 2025 | $7.1b (7.0%) | $1.6b (4.9%) | $1.4b (50.0%) | 22.3% (-2.0%) | $8.97 (5.9%) |
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.