Discounted Cash Flow
Transunion
—
—
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 | $1.7b | $120.6m | $265.9m | 7.1% | $0.66 |
| 2017 | $1.9b (13.4%) | $441.2m (265.8%) | $332.7m (25.1%) | 22.8% (222.5%) | $2.42 (266.7%) |
| 2018 | $2.3b (19.8%) | $276.6m (-37.3%) | $375.6m (12.9%) | 11.9% (-47.7%) | $1.50 (-38.0%) |
| 2019 | $2.7b (14.6%) | $346.9m (25.4%) | $578.2m (53.9%) | 13.1% (9.4%) | $1.85 (23.3%) |
| 2020 | $2.7b (2.3%) | $343.2m (-1.1%) | $573.3m (-0.8%) | 12.6% (-3.3%) | $1.81 (-2.2%) |
| 2021 | $3.0b (9.0%) | $1.4b (304.2%) | $584.1m (1.9%) | 46.9% (270.9%) | $7.25 (300.6%) |
| 2022 | $3.7b (25.3%) | $269.5m (-80.6%) | $-1.0m (-100.2%) | 7.3% (-84.5%) | $1.40 (-80.7%) |
| 2023 | $3.8b (3.3%) | $-206.2m (-176.5%) | $334.7m (33570.0%) | -5.4% (-174.1%) | $-1.07 (-176.4%) |
| 2024 | $4.2b (9.2%) | $284.4m (237.9%) | $516.7m (54.4%) | 6.8% (226.3%) | $1.46 (236.4%) |
| 2025 | $4.6b (9.4%) | $455.4m (60.1%) | $661.6m (28.0%) | 10.0% (46.4%) | $2.34 (60.3%) |
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.