Discounted Cash Flow
Smith & Nephew Plc. 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 | $4.7b | $1.1b | $481.0m | 22.7% | $0.88 |
| 2017 | $4.8b (2.1%) | $879.0m (-17.2%) | $1.0b (115.8%) | 18.4% (-18.9%) | $0.88 (-0.3%) |
| 2018 | $4.9b (2.9%) | $781.0m (-11.1%) | $883.0m (-14.9%) | 15.9% (-13.7%) | $0.76 (-13.4%) |
| 2019 | $5.1b (4.8%) | $743.0m (-4.9%) | $1.1b (25.1%) | 14.5% (-9.2%) | $0.69 (-9.7%) |
| 2020 | $4.6b (-11.2%) | $246.0m (-66.9%) | $919.0m (-16.8%) | 5.4% (-62.7%) | $51.30 (7378.1%) |
| 2021 | $5.2b (14.3%) | $586.0m (138.2%) | $469.0m (-49.0%) | 11.2% (108.4%) | $59.80 (16.6%) |
| 2022 | $5.2b (0.1%) | $235.0m (-59.9%) | $310.0m (-33.9%) | 4.5% (-59.9%) | $0.26 (-99.6%) |
| 2023 | $5.5b (6.4%) | $290.0m (23.4%) | $181.0m (-41.6%) | 5.2% (16.0%) | $0.30 (18.4%) |
| 2024 | $5.8b (4.7%) | $498.0m (71.7%) | $606.0m (234.8%) | 8.6% (64.0%) | $0.47 (56.3%) |
| 2025 | $6.2b (6.1%) | $779.0m (56.4%) | $783.0m (29.2%) | 12.6% (47.4%) | $0.72 (52.8%) |
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.