Discounted Cash Flow
Sumitomo Mitsui Financial Group, Inc. 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) |
|---|---|---|---|---|---|
| 2017 | $1.4t | $740.6b | $3.2t | 53.0% | — |
| 2018 | $2.1t (53.4%) | $760.0b (2.6%) | $760.0b (-76.6%) | 35.4% (-33.1%) | $538.84 |
| 2019 | $2.4t (12.2%) | $541.9b (-28.7%) | $2.3t (199.6%) | 22.5% (-36.5%) | $387.76 (-28.0%) |
| 2020 | $2.4t (0.0%) | $200.1b (-63.1%) | $200.1b (-91.2%) | 8.3% (-63.1%) | $145.48 (-62.5%) |
| 2021 | $1.8t (-26.0%) | $687.5b (243.7%) | $687.5b (243.7%) | 38.6% (364.6%) | $501.73 (244.9%) |
| 2022 | $1.7t (-1.8%) | $499.6b (-27.3%) | $499.6b (-27.3%) | 28.6% (-26.0%) | $364.46 (-27.4%) |
| 2023 | $3.7t (111.5%) | $911.8b (82.5%) | $-5.3t (-1166.5%) | 24.7% (-13.7%) | $668.12 (83.3%) |
| 2024 | $5.9t (60.8%) | $873.3b (-4.2%) | $916.9b (117.2%) | 14.7% (-40.4%) | $657.13 (-1.6%) |
| 2025 | $6.7t (13.0%) | $478.1b (-45.3%) | $3.0t (223.7%) | 7.1% (-51.5%) | $122.40 (-81.4%) |
| 2026 | $2.8t (-57.8%) | $332.7b (-30.4%) | $332.7b (-88.8%) | 11.7% (65.0%) | — |
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.