Discounted Cash Flow
Signet Jewelers Ltd.
—
—
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 | $6.4b | $543.2m | $400.3m | 8.5% | $7.13 |
| 2018 | $6.3b (-2.4%) | $519.3m (-4.4%) | $1.7b (325.5%) | 8.3% (-2.0%) | $7.72 (8.3%) |
| 2019 | $6.2b (-0.1%) | $-657.4m (-226.6%) | $564.2m (-66.9%) | -10.5% (-226.7%) | $-12.62 (-263.5%) |
| 2020 | $6.1b (-1.8%) | $105.5m (116.0%) | $419.4m (-25.7%) | 1.7% (116.3%) | $1.40 (111.1%) |
| 2021 | $5.2b (-14.8%) | $-15.2m (-114.4%) | $1.3b (207.4%) | -0.3% (-116.9%) | $-0.94 (-167.1%) |
| 2022 | $7.8b (49.7%) | $769.9m (5165.1%) | $1.1b (-12.5%) | 9.8% (3482.9%) | $14.01 (1590.4%) |
| 2023 | $7.8b (0.2%) | $376.7m (-51.1%) | $659.0m (-41.6%) | 4.8% (-51.2%) | $7.34 (-47.6%) |
| 2024 | $7.2b (-8.6%) | $810.4m (115.1%) | $421.4m (-36.1%) | 11.3% (135.3%) | $17.28 (135.4%) |
| 2025 | $6.7b (-6.5%) | $61.2m (-92.4%) | $437.9m (3.9%) | 0.9% (-91.9%) | $-0.81 (-104.7%) |
| 2026 | $6.8b (1.6%) | $294.4m (381.0%) | $525.3m (20.0%) | 4.3% (373.3%) | $7.13 (980.2%) |
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.