Discounted Cash Flow
Stevanato Group S.p.a. 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) |
|---|---|---|---|---|---|
| 2020 | $662.0m | $96.3m | $114.3m | 14.5% | — |
| 2021 | $843.9m (27.5%) | $165.7m (72.1%) | $90.7m (-20.7%) | 19.6% (35.0%) | — |
| 2022 | $983.7m (16.6%) | $187.6m (13.3%) | $52.9m (-41.6%) | 19.1% (-2.8%) | — |
| 2023 | $1.1b (10.3%) | $189.6m (1.0%) | $42.6m (-19.5%) | 17.5% (-8.4%) | — |
| 2024 | $1.1b (1.7%) | $160.3m (-15.4%) | $90.6m (112.5%) | 14.5% (-16.9%) | — |
| 2025 | $1.2b (7.4%) | $189.1m (18.0%) | $211.2m (133.2%) | 15.9% (9.8%) | — |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.