Discounted Cash Flow
Rockwell Automation, 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 | $5.9b | $729.7m | $830.4m | 12.4% | $5.60 |
| 2017 | $6.3b (7.3%) | $825.7m (13.2%) | $892.3m (7.5%) | 13.1% (5.4%) | $6.42 (14.6%) |
| 2018 | $6.7b (5.6%) | $535.5m (-35.1%) | $1.2b (31.6%) | 8.0% (-38.6%) | $4.27 (-33.5%) |
| 2019 | $6.7b (0.4%) | $695.8m (29.9%) | $1.0b (-10.7%) | 10.4% (29.4%) | $5.88 (37.7%) |
| 2020 | $6.3b (-5.5%) | $1.0b (47.1%) | $1.0b (-4.1%) | 16.2% (55.6%) | $8.83 (50.2%) |
| 2021 | $7.0b (10.5%) | $1.4b (32.7%) | $1.1b (13.3%) | 19.4% (20.0%) | $11.69 (32.4%) |
| 2022 | $7.8b (10.9%) | $932.2m (-31.4%) | $682.0m (-40.2%) | 12.0% (-38.1%) | $8.02 (-31.4%) |
| 2023 | $9.1b (16.7%) | $1.4b (48.8%) | $1.2b (78.0%) | 15.3% (27.5%) | $12.03 (50.0%) |
| 2024 | $8.3b (-8.8%) | $952.5m (-31.3%) | $639.1m (-47.4%) | 11.5% (-24.8%) | $8.32 (-30.8%) |
| 2025 | $8.3b (0.9%) | $869.0m (-8.8%) | $1.4b (112.5%) | 10.4% (-9.6%) | $7.69 (-7.6%) |
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.