Discounted Cash Flow
SK Telecom Co. Ltd. ADR
—
—
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 | $17.1t | $1.7t | $245.2b | 9.8% | $23497.00 |
| 2017 | $17.5t (2.5%) | $2.6t (55.1%) | $3.9t (1472.3%) | 14.8% (51.3%) | $36582.00 (55.7%) |
| 2018 | $16.9t (-3.7%) | $3.1t (20.3%) | $4.3t (12.4%) | 18.5% (24.9%) | $44066.00 (20.5%) |
| 2019 | $17.7t (5.2%) | $889.9b (-71.5%) | $4.0t (-8.0%) | 5.0% (-72.9%) | $12144.00 (-72.4%) |
| 2020 | $18.6t (5.0%) | $1.5t (69.0%) | $5.4t (35.4%) | 8.1% (61.1%) | $20463.00 (68.5%) |
| 2021 | $16.7t (-10.1%) | $2.4t (60.0%) | $5.0t (-8.2%) | 14.4% (78.0%) | $7191.00 (-64.9%) |
| 2022 | $17.3t (3.3%) | $912.4b (-62.1%) | $5.2t (4.1%) | 5.3% (-63.3%) | $4118.00 (-42.7%) |
| 2023 | $17.6t (1.8%) | $1.1t (19.9%) | $4.7t (-9.6%) | 6.2% (17.8%) | $4954.00 (20.3%) |
| 2024 | $17.9t (1.9%) | $1.3t (14.3%) | $5.1t (8.8%) | 7.0% (12.2%) | $5780.00 (16.7%) |
| 2025 | $17.3t (-3.7%) | $375.1b (-70.0%) | $375.1b (-92.6%) | 2.2% (-68.8%) | $1825.00 (-68.4%) |
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.