Discounted Cash Flow
Sinclair, 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) |
|---|---|---|---|---|---|
| 2021 | $6.1b | $-499.0m | $247.0m | -8.1% | $-5.51 |
| 2022 | $3.9b (-36.0%) | $3.6b (824.2%) | $694.0m (181.0%) | 92.0% (1231.0%) | $37.54 (781.3%) |
| 2023 | $3.1b (-20.2%) | $-637.0m (-117.6%) | $143.0m (-79.4%) | -20.3% (-122.1%) | $-4.46 (-111.9%) |
| 2024 | $3.5b (13.2%) | $395.0m (162.0%) | $14.0m (-90.2%) | 11.1% (154.8%) | $4.72 (205.8%) |
| 2025 | $3.2b (-10.7%) | $-153.0m (-138.7%) | $115.0m (721.4%) | -4.8% (-143.4%) | $-1.61 (-134.1%) |
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.