Discounted Cash Flow
Raymond James 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 | $5.5b | $529.4m | $-640.1m | 9.6% | $3.72 |
| 2017 | $6.5b (18.2%) | $636.2m (20.2%) | $1.1b (274.4%) | 9.8% (1.7%) | $4.43 (19.1%) |
| 2018 | $7.5b (14.6%) | $856.7m (34.7%) | $1.8b (58.6%) | 11.5% (17.5%) | $5.89 (33.0%) |
| 2019 | $8.0b (7.3%) | $1.0b (20.7%) | $439.0m (-75.2%) | 12.9% (12.5%) | $7.32 (24.3%) |
| 2020 | $8.2b (1.8%) | $818.0m (-20.9%) | $3.9b (795.2%) | 10.0% (-22.3%) | $5.94 (-18.9%) |
| 2021 | $9.9b (21.3%) | $1.4b (71.5%) | $6.6b (66.7%) | 14.2% (41.4%) | $6.81 (14.6%) |
| 2022 | $11.3b (14.1%) | $1.5b (7.6%) | $-19.0m (-100.3%) | 13.3% (-5.7%) | $7.16 (5.1%) |
| 2023 | $13.0b (14.9%) | $1.7b (15.2%) | $-3.7b (-19305.3%) | 13.4% (0.3%) | $8.16 (14.0%) |
| 2024 | $14.9b (14.9%) | $2.1b (18.9%) | $1.9b (152.9%) | 13.9% (3.5%) | $9.94 (21.8%) |
| 2025 | $15.9b (6.6%) | $2.1b (3.2%) | $2.2b (15.2%) | 13.4% (-3.2%) | $10.53 (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.