Discounted Cash Flow
NCR Voyix 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) |
|---|---|---|---|---|---|
| 2016 | $6.5b | $270.0m | $821.0m | 4.1% | $1.76 |
| 2017 | $6.5b (-0.4%) | $232.0m (-14.1%) | $627.0m (-23.6%) | 3.6% (-13.7%) | $1.01 (-42.6%) |
| 2018 | $6.4b (-1.7%) | $-88.0m (-137.9%) | $429.0m (-31.6%) | -1.4% (-138.6%) | $-1.16 (-214.9%) |
| 2019 | $6.9b (8.0%) | $564.0m (740.9%) | $537.0m (25.2%) | 8.2% (693.6%) | $3.72 (420.7%) |
| 2020 | $6.2b (-10.2%) | $-79.0m (-114.0%) | $610.0m (13.6%) | -1.3% (-115.6%) | $-0.86 (-123.1%) |
| 2021 | $7.2b (15.3%) | $97.0m (222.8%) | $97.0m (-84.1%) | 1.4% (206.5%) | $0.62 (172.1%) |
| 2022 | $7.8b (9.6%) | $60.0m (-38.1%) | $355.0m (266.0%) | 0.8% (-43.6%) | $0.32 (-48.4%) |
| 2023 | $3.8b (-51.2%) | $-423.0m (-805.0%) | $564.0m (58.9%) | -11.0% (-1543.9%) | $-3.12 (-1075.0%) |
| 2024 | $2.8b (-26.2%) | $958.0m (326.5%) | $-162.0m (-128.7%) | 33.9% (406.9%) | $6.52 (309.0%) |
| 2025 | $2.7b (-4.9%) | $62.0m (-93.5%) | $-375.0m (-131.5%) | 2.3% (-93.2%) | $0.30 (-95.4%) |
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.