Discounted Cash Flow
Reynolds Consumer Products 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) |
|---|---|---|---|---|---|
| 2018 | $3.1b | $176.0m | $448.0m | 5.6% | $1.13 |
| 2019 | $3.0b (-3.5%) | $225.0m (27.8%) | $294.0m (-34.4%) | 7.4% (32.5%) | $1.45 (27.8%) |
| 2020 | $3.3b (7.6%) | $363.0m (61.3%) | $176.0m (-40.1%) | 11.1% (49.9%) | $1.78 (22.7%) |
| 2021 | $3.6b (9.0%) | $324.0m (-10.7%) | $169.0m (-4.0%) | 9.1% (-18.1%) | $1.54 (-13.0%) |
| 2022 | $3.8b (7.3%) | $258.0m (-20.4%) | $91.0m (-46.2%) | 6.8% (-25.8%) | $1.23 (-20.4%) |
| 2023 | $3.8b (-1.6%) | $298.0m (15.5%) | $540.0m (493.4%) | 7.9% (17.4%) | $1.42 (15.4%) |
| 2024 | $3.7b (-1.6%) | $352.0m (18.1%) | $369.0m (-31.7%) | 9.5% (20.1%) | $1.68 (18.1%) |
| 2025 | $3.7b (0.7%) | $301.0m (-14.5%) | $316.0m (-14.4%) | 8.1% (-15.1%) | $1.43 (-14.6%) |
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.