Discounted Cash Flow
Vista Energy, S.A.b. de C.v. 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) |
|---|---|---|---|---|---|
| 2017 | $198.1m | $20.3m | $44.6m | 10.2% | $0.15 |
| 2018 | — | — | — | — | — |
| 2019 | $416.0m | $-16.5m | $130.1m | -4.0% | $-0.41 |
| 2020 | $273.9m (-34.1%) | $-112.9m (-584.4%) | $93.4m (-28.2%) | -41.2% (-939.2%) | $-1.18 (-187.3%) |
| 2021 | $652.2m (138.1%) | $152.8m (235.4%) | $399.3m (327.4%) | 23.4% (156.9%) | $0.57 (148.9%) |
| 2022 | $1.1b (75.4%) | $433.5m (183.8%) | $660.5m (65.4%) | 37.9% (61.8%) | $3.07 (434.5%) |
| 2023 | $1.2b (2.2%) | $545.4m (25.8%) | $712.0m (7.8%) | 46.7% (23.1%) | $4.24 (38.1%) |
| 2024 | $1.6b (41.0%) | $590.8m (8.3%) | $859.2m (20.7%) | 35.9% (-23.2%) | $4.98 (17.5%) |
| 2025 | $2.5b (50.2%) | $1.0b (70.0%) | $790.8m (-8.0%) | 40.6% (13.2%) | $7.01 (40.9%) |
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.