Discounted Cash Flow
Invesco Ltd.
—
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 | $6.4b | $1.2b | $-24.9m | 18.0% | $2.06 |
| 2017 | $7.0b (9.0%) | $1.5b (32.0%) | $1.7b (6942.4%) | 21.8% (21.1%) | $2.75 (33.5%) |
| 2018 | $7.2b (3.0%) | $1.2b (-21.7%) | $982.0m (-42.3%) | 16.6% (-24.0%) | $2.14 (-22.2%) |
| 2019 | $8.3b (15.1%) | $763.5m (-36.0%) | $1.3b (36.6%) | 9.2% (-44.4%) | $1.29 (-39.7%) |
| 2020 | $8.3b (0.5%) | $709.5m (-7.1%) | $1.5b (12.4%) | 8.5% (-7.5%) | $1.14 (-11.6%) |
| 2021 | $9.3b (12.2%) | $1.9b (165.4%) | $1.3b (-13.1%) | 20.2% (136.6%) | $3.01 (164.0%) |
| 2022 | $8.2b (-12.3%) | $924.6m (-50.9%) | $689.9m (-47.4%) | 11.3% (-44.0%) | $1.50 (-50.2%) |
| 2023 | $7.7b (-5.5%) | $-451.2m (-148.8%) | $1.5b (122.7%) | -5.8% (-151.6%) | $-0.73 (-148.7%) |
| 2024 | $8.2b (6.1%) | $727.4m (261.2%) | $1.5b (-1.4%) | 8.9% (251.9%) | $1.18 (261.6%) |
| 2025 | $8.6b (5.1%) | $-982.0m (-235.0%) | $1.9b (28.6%) | -11.4% (-228.4%) | $-1.60 (-235.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in GBP. 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.