Discounted Cash Flow
Brightstar Lottery Plc. Foreign
—
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 | $6.0b | $245.5m | $470.0m | 4.1% | $1.05 |
| 2017 | $5.7b (-4.2%) | $-1.2b (-605.6%) | $-14.0m (-103.0%) | -21.6% (-627.6%) | $-5.26 (-601.0%) |
| 2018 | $5.6b (-2.2%) | $-24.8m (98.0%) | $-584.8m (-4066.7%) | -0.4% (98.0%) | $-0.10 (98.1%) |
| 2019 | $5.6b (-0.9%) | $-22.1m (10.9%) | $756.3m (229.3%) | -0.4% (10.0%) | $-0.63 (-530.0%) |
| 2020 | $3.6b (-34.9%) | $-1.0b (-4619.5%) | $709.7m (-6.2%) | -28.8% (-7149.9%) | $-4.39 (-596.8%) |
| 2021 | $4.7b (31.2%) | $559.9m (153.7%) | $859.6m (21.1%) | 11.8% (140.9%) | $2.35 (153.5%) |
| 2022 | $4.9b (3.3%) | $319.4m (-42.9%) | $663.3m (-22.8%) | 6.5% (-44.8%) | $1.36 (-42.1%) |
| 2023 | $5.0b (2.0%) | $181.2m (-43.3%) | $859.6m (29.6%) | 3.6% (-44.4%) | $0.78 (-42.6%) |
| 2024 | $2.9b (-41.7%) | $404.2m (123.1%) | $648.2m (-24.6%) | 13.9% (282.7%) | $1.73 (121.8%) |
| 2025 | $2.9b (-0.0%) | $170.8m (-57.8%) | $-591.3m (-191.2%) | 5.9% (-57.7%) | $0.74 (-57.2%) |
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.