Discounted Cash Flow
Sensient Technologies Corp.
—
—
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 | $1.4b | $126.3m | $141.3m | 8.9% | $2.84 |
| 2017 | $1.4b (-2.0%) | $89.6m (-29.0%) | $124.2m (-12.1%) | 6.4% (-27.6%) | $2.05 (-27.8%) |
| 2018 | $1.4b (-0.7%) | $157.4m (75.6%) | $32.8m (-73.6%) | 11.3% (76.9%) | $3.71 (81.0%) |
| 2019 | $1.3b (-4.6%) | $82.0m (-47.9%) | $138.1m (321.2%) | 6.2% (-45.3%) | $1.94 (-47.7%) |
| 2020 | $1.3b (0.7%) | $109.5m (33.4%) | $166.6m (20.7%) | 8.2% (32.5%) | $2.59 (33.5%) |
| 2021 | $1.4b (3.6%) | $118.7m (8.5%) | $84.4m (-49.3%) | 8.6% (4.7%) | $2.82 (8.9%) |
| 2022 | $1.4b (4.1%) | $140.9m (18.6%) | $-67.3m (-179.7%) | 9.8% (14.0%) | $3.36 (19.1%) |
| 2023 | $1.5b (1.4%) | $93.4m (-33.7%) | $81.8m (221.7%) | 6.4% (-34.6%) | $2.22 (-33.9%) |
| 2024 | $1.6b (6.9%) | $124.7m (33.5%) | $97.9m (19.7%) | 8.0% (24.8%) | $2.96 (33.3%) |
| 2025 | $1.6b (3.5%) | $134.5m (7.9%) | $38.4m (-60.8%) | 8.3% (4.2%) | $3.18 (7.4%) |
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.