Discounted Cash Flow
SLB Limited/N.V.
—
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 | $32.3b | $-2.0b | $6.1b | -6.1% | $-1.24 |
| 2017 | $35.4b (9.5%) | $-1.7b (10.8%) | $4.7b (-22.5%) | -4.9% (18.5%) | $-1.08 (12.9%) |
| 2018 | $38.1b (7.8%) | $2.5b (242.1%) | $5.5b (16.7%) | 6.5% (231.8%) | $1.54 (242.6%) |
| 2019 | $38.2b (0.3%) | $-11.8b (-574.1%) | $5.4b (-1.7%) | -30.8% (-572.7%) | $-7.32 (-575.3%) |
| 2020 | $27.4b (-28.3%) | $-12.2b (-3.8%) | $3.1b (-43.2%) | -44.6% (-44.7%) | $-7.57 (-3.4%) |
| 2021 | $26.6b (-2.8%) | $2.2b (117.9%) | $4.9b (58.2%) | 8.2% (118.4%) | $1.34 (117.7%) |
| 2022 | $32.6b (22.5%) | $4.0b (82.9%) | $3.6b (-25.0%) | 12.2% (49.3%) | $2.43 (81.3%) |
| 2023 | $38.5b (18.0%) | $4.9b (22.1%) | $7.1b (95.7%) | 12.7% (3.6%) | $2.95 (21.4%) |
| 2024 | $42.2b (9.5%) | $5.2b (6.1%) | $5.4b (-23.8%) | 12.3% (-3.1%) | $3.14 (6.4%) |
| 2025 | $41.5b (-1.6%) | $3.9b (-24.4%) | $7.0b (29.8%) | 9.4% (-23.1%) | $2.38 (-24.2%) |
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.