Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: ALC - Alcon Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for ALC price: 92.54 as of date: 2025-04-18 [show/hide charts] Current Market Price: 92.54 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
ALC PE_YEAR_2029 = 7 34.87%
ALC PE_YEAR_2029 = 10 26.55%
ALC PE_YEAR_2029 = 15 17.41%
ALC PE_YEAR_2029 = 20 11.2%
ALC PE_YEAR_2029 = 25 6.55%
ALC PE_YEAR_2029 = 30 2.87%
ALC PE_YEAR_2029 = 40 -2.73%
ALC input_data {"marketcap": 46044572560.0, "cashflow_fcf_key": 2077000000.0, "discount_rate": 0.1, "period": 5}
ALC input_data_url_param input_data={"marketcap": 46044572560.0, "cashflow_fcf_key": 2077000000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 92.54 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for ALC
6. override link: reverse dcf with override in URL for ALC
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for ALC [show/hide charts] Current Market Price: 92.54 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2024 2023 2022 2021 2020 2019 2018 2017
ALC revenue 9.91B 9.46B 8.72B 8.29B 6.83B 7.51B 7.15B 6.79B
ALC owner_earnings 1.93B 1.24B 1.08B 1.21B 0.0 0.0 0.0 0.0
ALC cashflow::operating 2.08B 1.39B 1.22B 1.34B 0.0 0.0 0.0 0.0
ALC cashflow::fcf 2.08B 1.39B 1.22B 1.34B 0.0 0.0 0.0 0.0
ALC cashflow::realfcf 1.93B 1.24B 1.08B 1.21B 0.0 0.0 0.0 0.0
ALC netincome 1.02B 0.97B 0.34B 0.38B -0.53B -0.66B -0.23B 0.26B
ALC operatingincome 1.41B 1.04B 0.67B 0.58B -0.48B -0.19B -0.25B -0.08B
ALC marketcap 42.24B 38.30B 33.38B 42.42B 31.92B 27.37B 0.0 0.0
ALC ev 45.21B 42.02B 37.05B 44.93B 34.48B 30.03B 0.0 0.0
ALC shares 0.50B 0.50B 0.49B 0.49B 0.49B 0.49B 0.49B 0.49B
ALC shares_calc 0.50B 0.49B 0.49B 0.49B 0.49B 0.49B 0.49B 0.49B


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...