Discounted Cash Flow
WPP Plc. 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 | $14.4b | $1.4b | $-185.3m | 9.7% | $1.10 |
| 2017 | $15.3b (6.1%) | $1.8b (29.7%) | $903.9m (587.8%) | 11.9% (22.3%) | $1.44 (31.4%) |
| 2018 | $15.6b (2.2%) | $1.1b (-41.5%) | $1.5b (64.5%) | 6.8% (-42.8%) | $0.85 (-40.8%) |
| 2019 | $13.2b (-15.2%) | $856.3m (-19.4%) | $1.8b (21.5%) | 6.5% (-5.0%) | $0.69 (-19.6%) |
| 2020 | $12.0b (-9.3%) | $-3.0b (-446.5%) | $1.8b (-2.3%) | -24.7% (-482.1%) | $-2.43 (-454.3%) |
| 2021 | $12.8b (6.7%) | $637.7m (121.5%) | $1.2b (-31.2%) | 5.0% (120.2%) | $0.53 (122.0%) |
| 2022 | $14.4b (12.7%) | $682.7m (7.1%) | $-161.7m (-113.3%) | 4.7% (-5.0%) | $0.62 (16.5%) |
| 2023 | $14.8b (2.9%) | $110.4m (-83.8%) | $1.2b (832.3%) | 0.7% (-84.3%) | $0.10 (-83.4%) |
| 2024 | $14.7b (-0.7%) | $542.0m (390.9%) | $1.3b (12.0%) | 3.7% (394.4%) | $0.50 (388.3%) |
| 2025 | $13.6b (-8.1%) | $-215.0m (-139.7%) | $627.0m (-52.7%) | -1.6% (-143.2%) | $-0.20 (-139.8%) |
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.