Discounted Cash Flow
Veon Ltd. 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) |
|---|---|---|---|---|---|
| 2016 | $8.9b | $347.0m | $1.9b | 3.9% | $1.33 |
| 2017 | $9.5b (6.6%) | $-24.0m (-106.9%) | $2.5b (32.0%) | -0.3% (-106.5%) | $-0.29 (-121.8%) |
| 2018 | $9.1b (-4.1%) | $-248.0m (-933.3%) | $-248.0m (-110.0%) | -2.7% (-977.5%) | $0.33 (213.8%) |
| 2019 | $8.9b (-2.5%) | $1.2b (576.2%) | $2.9b (1289.1%) | 13.3% (588.2%) | $0.33 (0.0%) |
| 2020 | $8.0b (-10.0%) | $26.0m (-97.8%) | $2.4b (-17.2%) | 0.3% (-97.6%) | $-0.22 (-166.7%) |
| 2021 | $7.8b (-2.4%) | $908.0m (3392.3%) | $494.0m (-79.8%) | 11.7% (3478.4%) | $0.35 (259.1%) |
| 2022 | $3.8b (-51.8%) | $802.0m (-11.7%) | $-767.0m (-255.3%) | 21.4% (83.2%) | $0.37 (5.7%) |
| 2023 | $3.7b (-1.5%) | $559.0m (-30.3%) | $-458.0m (40.3%) | 15.1% (-29.2%) | $0.17 (-54.1%) |
| 2024 | $4.0b (8.3%) | $704.0m (25.9%) | $330.0m (172.1%) | 17.6% (16.3%) | $0.23 (35.3%) |
| 2025 | $4.4b (9.9%) | $785.0m (11.5%) | $689.0m (108.8%) | 17.8% (1.5%) | $0.30 (30.4%) |
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.