Discounted Cash Flow
Sasol 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) |
|---|---|---|---|---|---|
| 2017 | $172.4b | $20.4b | $27.1b | 11.8% | $33.36 |
| 2018 | $181.5b (5.3%) | $8.7b (-57.2%) | $24.9b (-8.1%) | 4.8% (-59.3%) | $14.26 (-57.3%) |
| 2019 | $203.6b (12.2%) | $4.3b (-50.8%) | $30.7b (23.3%) | 2.1% (-56.1%) | $6.97 (-51.1%) |
| 2020 | $190.4b (-6.5%) | $-91.1b (-2219.8%) | $29.1b (-5.2%) | -47.9% (-2366.9%) | $-147.45 (-2215.5%) |
| 2021 | $201.9b (6.1%) | $9.0b (109.9%) | $18.1b (-37.9%) | 4.5% (109.3%) | $14.57 (109.9%) |
| 2022 | $275.7b (36.6%) | $39.0b (331.3%) | $17.7b (-2.4%) | 14.1% (215.8%) | $62.34 (327.9%) |
| 2023 | $289.7b (5.1%) | $8.8b (-77.4%) | $4.7b (-73.4%) | 3.0% (-78.5%) | $14.00 (-77.5%) |
| 2024 | $275.1b (-5.0%) | $-44.3b (-603.1%) | $-323.0m (-106.9%) | -16.1% (-629.8%) | $-69.94 (-599.6%) |
| 2025 | $249.1b (-9.5%) | $6.8b (115.3%) | $13.0b (4113.3%) | 2.7% (116.9%) | $10.60 (115.2%) |
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.