Discounted Cash Flow
SFL Corp. Ltd. Foreign
—
—
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 | $413.0m | $146.4m | $230.1m | 35.5% | $1.57 |
| 2017 | $380.9m (-7.8%) | $101.2m (-30.9%) | $177.8m (-22.7%) | 26.6% (-25.0%) | $1.06 (-32.5%) |
| 2018 | $418.7m (9.9%) | $73.6m (-27.3%) | $201.0m (13.0%) | 17.6% (-33.8%) | $0.70 (-34.0%) |
| 2019 | $458.8m (9.6%) | $89.2m (21.1%) | $249.7m (24.2%) | 19.4% (10.5%) | $0.83 (18.6%) |
| 2020 | $471.0m (2.7%) | $-224.4m (-351.7%) | $276.5m (10.7%) | -47.6% (-345.1%) | $-2.06 (-348.2%) |
| 2021 | $513.4m (9.0%) | $164.3m (173.2%) | $293.6m (6.2%) | 32.0% (167.2%) | $1.35 (165.5%) |
| 2022 | $670.4m (30.6%) | $202.8m (23.4%) | $355.1m (21.0%) | 30.2% (-5.5%) | $1.60 (18.5%) |
| 2023 | $752.3m (12.2%) | $83.9m (-58.6%) | $343.1m (-3.4%) | 11.2% (-63.1%) | $0.67 (-58.1%) |
| 2024 | $904.4m (20.2%) | $130.7m (55.7%) | $-275.0m (-180.2%) | 14.4% (29.5%) | $1.01 (50.7%) |
| 2025 | $733.0m (-18.9%) | $-26.4m (-120.2%) | $196.7m (171.5%) | -3.6% (-125.0%) | $-0.20 (-119.8%) |
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.