Discounted Cash Flow
Vontier Corp.
—
—
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 | $2.7b | $385.5m | $378.6m | 14.5% | $2.29 |
| 2019 | $2.8b (4.0%) | $436.5m (13.2%) | $507.2m (34.0%) | 15.7% (8.9%) | $2.59 (13.1%) |
| 2020 | $2.7b (-2.4%) | $342.0m (-21.6%) | $655.6m (29.3%) | 12.6% (-19.7%) | $2.03 (-21.6%) |
| 2021 | $3.0b (10.6%) | $413.0m (20.8%) | $433.3m (-33.9%) | 13.8% (9.2%) | $2.44 (20.2%) |
| 2022 | $3.2b (6.5%) | $401.3m (-2.8%) | $261.2m (-39.7%) | 12.6% (-8.7%) | $2.50 (2.5%) |
| 2023 | $3.1b (-2.8%) | $376.9m (-6.1%) | $394.9m (51.2%) | 12.2% (-3.4%) | $2.43 (-2.8%) |
| 2024 | $3.0b (-3.8%) | $422.2m (12.0%) | $344.8m (-12.7%) | 14.2% (16.4%) | $2.76 (13.6%) |
| 2025 | $3.1b (3.2%) | $406.1m (-3.8%) | $441.1m (27.9%) | 13.2% (-6.8%) | $2.77 (0.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.