Discounted Cash Flow
Robert Half 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 | — | $343.4m | $359.1m | — | $2.68 |
| 2017 | — | $290.6m (-15.4%) | $412.2m (14.8%) | — | $2.34 (-12.7%) |
| 2018 | $5.8b | $434.3m (49.5%) | $529.8m (28.5%) | 7.5% | $3.60 (53.8%) |
| 2019 | $6.1b (4.7%) | $454.4m (4.6%) | $460.2m (-13.1%) | 7.5% (-0.1%) | $3.93 (9.2%) |
| 2020 | $5.1b (-15.9%) | $306.3m (-32.6%) | $563.2m (22.4%) | 6.0% (-19.9%) | $2.72 (-30.8%) |
| 2021 | $6.5b (26.5%) | $598.6m (95.5%) | $566.5m (0.6%) | 9.3% (54.5%) | $5.42 (99.3%) |
| 2022 | $7.2b (12.0%) | $657.9m (9.9%) | $622.6m (9.9%) | 9.1% (-1.9%) | $6.08 (12.2%) |
| 2023 | $6.4b (-11.7%) | $411.1m (-37.5%) | $591.0m (-5.1%) | 6.4% (-29.2%) | $3.90 (-35.9%) |
| 2024 | $5.8b (-9.3%) | $251.6m (-38.8%) | $354.2m (-40.1%) | 4.3% (-32.5%) | $2.45 (-37.2%) |
| 2025 | $5.4b (-7.2%) | $133.0m (-47.1%) | $266.8m (-24.7%) | 2.5% (-43.0%) | $1.33 (-45.7%) |
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.