Discover Financial Services (DFS) Annual Margin Report - Discounting Cash Flows
DFS
Discover Financial Services
DFS (NYSE)

Annual Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (Example: Net Income Margin = Net Income / Revenue).

This analysis provides a report of the company's key margins, which could be further used in a valuation model.

Interactive Assumptions

Historical Years

Historical Years

Number of historical years used to render the Chart and Tables.

Margin Analysis (% of Revenue)

Monetary values in USD

Monetary values in USD

amounts except #

Average LTM
Feb 15
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 14,754 22,148 20,020 9,842 13,337 12,087 11,088
Revenue Growth Rate 17.32% 10.63% 103.4% -26.21% 10.34% 9.01% -3.24%
Cost of Revenue 1,612 7,561 2,110 0 0 0 0
Gross Profit 13,142 14,587 17,910 9,842 13,337 12,087 11,088
Gross Margin 92.55% 65.86% 89.46% 100% 100% 100% 100%
Operating Income 7,758 7,652 17,676 5,114 7,607 7,064 1,435
Operating Margin 50.54% 34.55% 88.29% 51.96% 57.04% 58.44% 12.94%
Net Income 3,868 4,795 4,535 2,940 4,374 5,422 1,141
Net Margin 27.02% 21.65% 22.65% 29.87% 32.8% 44.86% 10.29%

Monetary values in USD

amounts except #

Average LTM
Feb 15
2024
Dec 31
2023
Dec 31
2022
Dec 31
2021
Dec 31
2020
Dec 31
Revenue 14,754 22,148 20,020 9,842 13,337 12,087 11,088
Cash From Operating Activities Margin 54.61% 39.34% 42.08% 87% 53.54% 49.8% 55.88%
Cash From Operating Activities 7,510 8,714 8,425 8,563 7,140 6,019 6,196
Free Cash Flow Margin 52.72% 38.17% 40.74% 83.93% 51.77% 48.19% 53.53%
Free Cash Flow 7,256 8,453 8,157 8,260 6,904 5,825 5,935
Depreciation and Amortization Margin 3.35% 0.971% 1.5% 4.65% 4.21% 4.39% 4.37%
Depreciation and Amortization 425 215 300 458 561 531 485
Capital Expenditure Margin -1.89% -1.18% -1.34% -3.08% -1.77% -1.6% -2.35%
Capital Expenditure -253.8 -261 -268 -303 -236 -194 -261
discounting cash flows home logo

Discounting Cash Flows

Are you finding our services helpful? Review us on trustpilot logo Trustpilot
Have a question? Contact us
Want to become our sponsor?
Check out our Affiliate Program