Discounted Cash Flow
Starz Entertainment Corp. /Cn/
—
—
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 | $2.3b | $50.2m | $-37.4m | 2.1% | $0.34 |
| 2017 | $3.2b (36.4%) | $14.8m (-70.5%) | $533.4m (1524.7%) | 0.5% (-78.4%) | $0.09 (-73.5%) |
| 2018 | $4.1b (29.0%) | $473.6m (3100.0%) | $343.3m (-35.6%) | 11.5% (2381.1%) | $2.27 (2422.2%) |
| 2019 | $3.7b (-10.9%) | $-284.2m (-160.0%) | $383.7m (11.8%) | -7.7% (-167.3%) | $-1.33 (-158.6%) |
| 2020 | $3.9b (5.7%) | $-188.4m (33.7%) | $583.5m (52.1%) | -4.8% (37.3%) | $-0.86 (35.3%) |
| 2021 | $3.3b (-15.9%) | $-18.9m (90.0%) | $-35.5m (-106.1%) | -0.6% (88.1%) | $-0.09 (89.5%) |
| 2022 | $3.6b (10.2%) | $-188.2m (-895.8%) | $-694.0m (-1854.9%) | -5.2% (-803.8%) | $-0.84 (-833.3%) |
| 2023 | $3.9b (7.0%) | $-2.0b (-968.1%) | $-163.3m (76.5%) | -52.1% (-898.7%) | $-8.82 (-950.0%) |
| 2024 | $4.0b (4.2%) | $-1.1b (45.1%) | $362.1m (321.7%) | -27.5% (47.3%) | $-4.77 (45.9%) |
| 2025 | $1.4b (-65.9%) | $-211.2m (80.9%) | $-63.6m (-117.6%) | -15.4% (43.8%) | $-12.63 (-164.8%) |
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.