Discounted Cash Flow
Stellantis N.V. Foreign
—
—
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 | $111.0b | $3.1b | — | 2.8% | $1.19 |
| 2017 | $110.9b (-0.1%) | $6.2b (98.4%) | $10.4b | 5.6% (98.5%) | $2.27 (90.8%) |
| 2018 | $110.4b (-0.5%) | $4.1b (-33.3%) | $9.9b (-4.2%) | 3.7% (-33.0%) | $2.33 (2.6%) |
| 2019 | $108.2b (-2.0%) | $4.0b (-2.1%) | $10.5b (5.2%) | 3.7% (-0.1%) | $4.23 (81.5%) |
| 2020 | $86.7b (-19.9%) | $1.4b (-66.3%) | $9.2b (-12.2%) | 1.6% (-57.9%) | $0.02 (-99.5%) |
| 2021 | $149.4b (72.4%) | $14.4b (961.4%) | $18.6b (103.0%) | 9.6% (515.7%) | $4.64 (23100.0%) |
| 2022 | $179.6b (20.2%) | $19.2b (33.7%) | $10.9b (-41.3%) | 10.7% (11.2%) | $5.35 (15.3%) |
| 2023 | $189.5b (5.5%) | $22.4b (16.5%) | $7.8b (-29.1%) | 11.8% (10.4%) | $5.98 (11.8%) |
| 2024 | $156.9b (-17.2%) | $4.0b (-82.0%) | $-9.5b (-222.7%) | 2.6% (-78.3%) | $1.86 (-68.9%) |
| 2025 | $153.5b (-2.1%) | $-26.6b (-759.8%) | $-13.8b (-44.8%) | -17.3% (-774.3%) | $-7.75 (-516.7%) |
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.