Dec'19 Actual | Dec'20 Actual | Dec'21 Actual | Dec'22 Actual | Dec'23 Actual | Dec'24 Estimate | Dec'25 Estimate | Dec'26 Estimate | Dec'27 Estimate | Dec'28 Estimate | Dec'29 Estimate | Dec'30 Estimate | Dec'31 Estimate | Dec'32 Estimate | Dec'33 Estimate | Dec'34 Terminal | |
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
% growth | 1,603.0 (29.5%) | 1,144.4 (28.6%) | 1,778.9 55.4% | 2,597.9 46.0% | 1,650.0 (36.5%) | 1,654.0 0.2% | 1,523.1 (7.9%) | 1,693.6 11.2% | 1,783.0 5.3% | 1,796.3 0.7% | 1,813.5 1.0% | 1,834.6 1.2% | 1,859.8 1.4% | 1,889.2 1.6% | 1,923.1 1.8% | 1,961.5 2.0% |
% margin | (13.6) (0.8%) | (74.2) (6.5%) | 40.4 2.3% | 686.7 26.4% | 196.9 11.9% | 11.1 0.7% | 10.2 0.7% | 11.4 0.7% | 12.0 0.7% | 12.1 0.7% | 12.2 0.7% | 12.3 0.7% | 12.5 0.7% | 12.7 0.7% | 12.9 0.7% | 13.2 0.7% |
NOPAT % effective tax rate | (12.0) (0.7%) | (81.6) (7.1%) | 38.6 2.2% | 511.4 19.7% | 124.3 7.5% | 7.0 0.4% | 6.5 0.4% | 7.2 0.4% | 7.6 0.4% | 7.6 0.4% | 7.7 0.4% | 7.8 0.4% | 7.9 0.4% | 8.0 0.4% | 8.2 0.4% | 8.3 0.4% |
% of revenue | 120.1 7.5% | 108.2 9.5% | 97.3 5.5% | 81.6 3.1% | 73.5 4.5% | 72.0 4.4% | 66.3 4.4% | 73.8 4.4% | 77.7 4.4% | 78.2 4.4% | 79.0 4.4% | 79.9 4.4% | 81.0 4.4% | 82.3 4.4% | 83.8 4.4% | 85.4 4.4% |
% of revenue | (32.9) (2.1%) | (32.9) (2.9%) | (27.6) (1.6%) | (53.3) (2.1%) | (86.5) (5.2%) | (48.8) (2.9%) | (44.9) (2.9%) | (49.9) (2.9%) | (52.6) (2.9%) | (53.0) (2.9%) | (53.5) (2.9%) | (54.1) (2.9%) | (54.8) (2.9%) | (55.7) (2.9%) | (56.7) (2.9%) | (57.8) (2.9%) |
% of revenue | 28.0 1.7% | 116.0 10.1% | (134.8) (7.6%) | (332.5) (12.8%) | (11.5) (0.7%) | (116.2) (7.0%) | (107.0) (7.0%) | (119.0) (7.0%) | (125.3) (7.0%) | (126.2) (7.0%) | (127.4) (7.0%) | (128.9) (7.0%) | (130.6) (7.0%) | (132.7) (7.0%) | (135.1) (7.0%) | (137.8) (7.0%) |
Free Cash Flow to Firm (FCFF) % of revenue | 103.2 6.4% | 109.7 9.6% | (26.5) (1.5%) | 207.1 8.0% | 99.9 6.1% | (85.9) (5.2%) | (79.1) (5.2%) | (87.9) (5.2%) | (92.6) (5.2%) | (93.3) (5.2%) | (94.2) (5.2%) | (95.3) (5.2%) | (96.6) (5.2%) | (98.1) (5.2%) | (99.9) (5.2%) | (101.8) (5.2%) |
% of FCFF used in calculation | ||||||||||||||||
Discount period | ||||||||||||||||
Discount factor | ||||||||||||||||
Discounted FCFF (DFCFF) |
Discover the top 20 best undervalued stocks to buy for Mar 2025, listed on the Nasdaq or NYSE.
Explore the best low P/E stocks to buy in 2025, featuring top companies trading at low P/E ratios.
Discover the top 20 best undervalued high-yield dividend stock that offers both growth potential and attractive dividend returns for Mar 2025.