Discounted Cash Flow
TIM S.A. 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) |
|---|---|---|---|---|---|
| 2018 | $17.0b | $2.4b | $6.1b | 14.2% | $1.05 |
| 2019 | $17.4b (2.3%) | $4.5b (87.6%) | $7.0b (14.9%) | 26.1% (83.4%) | $1.50 (42.9%) |
| 2020 | $17.3b (-0.6%) | $2.0b (-56.1%) | $8.6b (22.1%) | 11.5% (-55.8%) | $0.76 (-49.3%) |
| 2021 | $18.1b (4.6%) | $3.1b (55.8%) | $10.0b (16.8%) | 17.2% (48.9%) | $1.22 (60.5%) |
| 2022 | $21.5b (19.2%) | $1.7b (-44.5%) | $9.3b (-7.3%) | 8.0% (-53.5%) | $0.70 (-42.6%) |
| 2023 | $23.8b (10.7%) | $3.2b (85.0%) | $12.3b (32.7%) | 13.4% (67.1%) | $1.17 (67.1%) |
| 2024 | $25.4b (6.8%) | $-3.6b (-213.8%) | $12.3b (-0.1%) | -14.2% (-206.6%) | $1.30 (11.1%) |
| 2025 | $26.6b (4.6%) | $4.6b (225.9%) | $13.4b (9.0%) | 17.1% (220.3%) | $1.79 (37.7%) |
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.