Discounted Cash Flow
Telus Corp. 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) |
|---|---|---|---|---|---|
| 2016 | $12.8b | $1.2b | $3.0b | 9.6% | $2.06 |
| 2017 | $13.3b (3.9%) | $1.5b (19.4%) | $3.9b (29.8%) | 11.0% (14.8%) | $2.46 (19.4%) |
| 2018 | $14.4b (8.0%) | $1.6b (9.6%) | $4.0b (0.3%) | 11.1% (1.5%) | $2.68 (8.9%) |
| 2019 | $14.7b (2.0%) | $1.7b (9.1%) | $3.9b (-0.8%) | 11.9% (7.0%) | $2.90 (8.2%) |
| 2020 | $15.5b (5.5%) | $1.2b (-30.9%) | $4.6b (16.5%) | 7.8% (-34.5%) | $0.95 (-67.2%) |
| 2021 | $17.3b (11.6%) | $1.7b (37.1%) | $4.4b (-4.1%) | 9.6% (22.9%) | $1.23 (29.5%) |
| 2022 | $18.4b (6.7%) | $1.6b (-2.4%) | $1.2b (-73.5%) | 8.8% (-8.5%) | $1.16 (-5.7%) |
| 2023 | $20.1b (9.3%) | $841.0m (-47.9%) | $1.3b (10.7%) | 4.2% (-52.3%) | $0.58 (-50.0%) |
| 2024 | $20.4b (1.3%) | $993.0m (18.1%) | $1.5b (13.4%) | 4.9% (16.5%) | $0.67 (15.5%) |
| 2025 | $20.5b (0.6%) | $1.1b (12.1%) | $2.4b (61.0%) | 5.4% (11.4%) | $0.73 (9.0%) |
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.