Discounted Cash Flow
PPL Corp.
—
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 | $10.2b | $2.6b | $3.5b | 25.3% | $1.52 |
| 2017 | $10.1b (-0.9%) | $1.5b (-40.7%) | $2.8b (-19.5%) | 15.1% (-40.1%) | $1.58 (3.9%) |
| 2018 | $10.5b (4.5%) | $2.5b (62.0%) | $3.3b (17.8%) | 23.5% (54.9%) | $2.59 (63.9%) |
| 2019 | $10.5b (-0.2%) | $2.4b (-4.4%) | $2.8b (-15.7%) | 22.5% (-4.2%) | $2.39 (-7.7%) |
| 2020 | $10.3b (-2.1%) | $2.0b (-15.9%) | $3.3b (16.3%) | 19.3% (-14.1%) | $1.91 (-20.1%) |
| 2021 | $7.8b (-24.0%) | $-2.0b (-200.7%) | $2.7b (-16.6%) | -25.6% (-232.5%) | $-1.93 (-201.0%) |
| 2022 | $10.7b (36.6%) | $1.0b (151.1%) | $2.0b (-27.9%) | 9.6% (137.4%) | $1.03 (153.4%) |
| 2023 | $11.2b (5.2%) | $1.0b (-2.1%) | $2.1b (5.3%) | 8.9% (-6.9%) | $1.00 (-2.9%) |
| 2024 | $11.4b (1.6%) | $1.2b (20.0%) | $2.7b (28.9%) | 10.5% (18.1%) | $1.20 (20.0%) |
| 2025 | $12.4b (8.6%) | $1.6b (33.0%) | $2.7b (0.9%) | 12.9% (22.5%) | $1.60 (33.3%) |
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.