GSM DCF Model

Free Cash Flow to Firm Model
NOPAT Model
Free Cash Flow to Equity Model
Net Income Model
Millions
Billions
Dec'19 ActualDec'20 ActualDec'21 ActualDec'22 ActualDec'23 ActualDec'24 EstimateDec'25 EstimateDec'26 EstimateDec'27 EstimateDec'28 EstimateDec'29 EstimateDec'30 EstimateDec'31 EstimateDec'32 EstimateDec'33 EstimateDec'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%
(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%)
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)

Best stock ideas on the market right now

With Value Sense, you can find undervalued stocks list with intrinsic value. Discover more stock market investment ideas.

GSM DCF Value

Crunching data... Almost there!

GSM DCF Financials

Revenue
$1,650.0M -> $1,923.1M 1.5% CAGR
Operating Income
$196.9M -> $12.9M (23.8%) CAGR
FCFF
$99.9M -> ($99.9M) N/A CAGR

GSM DCF sensitivity

Crunching data... Almost there!

Explore more intrinsic value tools hub for GSM

FAQ