Discounted Cash Flow
Science Applications International Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $4.5b | $148.0m | $258.0m | 3.3% | $3.33 |
| 2018 | $4.5b (0.1%) | $179.0m (20.9%) | $195.0m (-24.4%) | 4.0% (20.8%) | $4.13 (24.0%) |
| 2019 | $4.7b (4.6%) | $137.0m (-23.5%) | $156.0m (-20.0%) | 2.9% (-26.8%) | $3.16 (-23.5%) |
| 2020 | $6.4b (36.9%) | $226.0m (65.0%) | $437.0m (180.1%) | 3.5% (20.5%) | $3.87 (22.5%) |
| 2021 | $7.1b (10.6%) | $209.0m (-7.5%) | $709.0m (62.2%) | 3.0% (-16.4%) | $3.60 (-7.0%) |
| 2022 | $7.4b (4.8%) | $277.0m (32.5%) | $482.0m (-32.0%) | 3.7% (26.5%) | $4.81 (33.6%) |
| 2023 | $7.7b (4.2%) | $300.0m (8.3%) | $507.0m (5.2%) | 3.9% (3.9%) | $5.42 (12.7%) |
| 2024 | $7.4b (-3.4%) | $477.0m (59.0%) | $369.0m (-27.2%) | 6.4% (64.6%) | $8.98 (65.7%) |
| 2025 | $7.5b (0.5%) | $362.0m (-24.1%) | $458.0m (24.1%) | 4.8% (-24.5%) | $7.23 (-19.5%) |
| 2026 | $7.3b (-2.9%) | $358.0m (-1.1%) | $577.0m (26.0%) | 4.9% (1.9%) | $7.73 (6.9%) |
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.