Discounted Cash Flow
Argenx SE ADR
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $17.1m | $-24.8m | $11.9m | -145.3% | $-1.14 |
| 2017 | $42.3m (147.5%) | $-31.9m (-28.6%) | $-42.9m (-459.8%) | -75.5% (48.1%) | $-1.14 (0.0%) |
| 2018 | $25.0m (-41.0%) | $-76.5m (-139.6%) | $-63.1m (-46.9%) | -306.5% (-306.2%) | $-1.99 (-74.6%) |
| 2019 | $81.1m (224.8%) | $-189.3m (-147.5%) | $153.9m (343.9%) | -233.5% (23.8%) | $-4.22 (-112.1%) |
| 2020 | $42.3m (-47.8%) | $-611.2m (-222.9%) | $-406.1m (-363.9%) | -1444.4% (-518.5%) | $-11.65 (-176.1%) |
| 2021 | $577.6m (1265.2%) | $-464.3m (24.0%) | $-710.8m (-75.0%) | -80.4% (94.4%) | $-7.99 (31.4%) |
| 2022 | $465.5m (-19.4%) | $-824.3m (-77.5%) | $-1.0b (-41.8%) | -177.1% (-120.3%) | $-13.05 (-63.3%) |
| 2023 | $1.4b (197.2%) | $-342.7m (58.4%) | $-494.8m (50.9%) | -24.8% (86.0%) | $-5.16 (60.5%) |
| 2024 | $2.5b (83.6%) | $967.7m (382.3%) | $-104.5m (78.9%) | 38.1% (253.8%) | $13.92 (369.8%) |
| 2025 | $4.8b (89.9%) | $1.5b (55.1%) | $780.5m (846.7%) | 31.1% (-18.3%) | $21.08 (51.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
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): —
Net debt deduction: —
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.