Discounted Cash Flow
Atlantic American Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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) |
|---|---|---|---|---|---|
| 2015 | $165.9m | $4.4m | $1.9m | 2.6% | — |
| 2016 | $166.1m (0.1%) | $2.6m (-39.9%) | $920.0k (-51.2%) | 1.6% (-40.0%) | — |
| 2017 | $181.1m (9.1%) | $4.5m (71.8%) | $2.5m (175.1%) | 2.5% (57.5%) | — |
| 2018 | $185.6m (2.5%) | $-704.0k (-115.5%) | $4.2m (65.1%) | -0.4% (-115.2%) | $-0.05 |
| 2019 | $198.2m (6.8%) | $-386.0k (45.2%) | $-1.9m (-144.9%) | -0.2% (48.7%) | $-0.04 (20.0%) |
| 2020 | $195.3m (-1.4%) | $12.2m (3252.6%) | $8.7m (565.8%) | 6.2% (3298.3%) | $0.58 (1550.0%) |
| 2021 | $199.6m (2.2%) | $4.3m (-64.8%) | $981.0k (-88.8%) | 2.1% (-65.6%) | $0.19 (-67.2%) |
| 2022 | $187.9m (-5.9%) | $1.5m (-64.4%) | $6.3m (545.0%) | 0.8% (-62.2%) | $0.06 (-68.4%) |
| 2023 | $186.8m (-0.6%) | $-171.0k (-111.2%) | $2.5m (-59.8%) | -0.1% (-111.3%) | $-0.03 (-150.0%) |
| 2024 | $188.2m (0.8%) | $-4.3m (-2395.9%) | $4.6m (80.0%) | -2.3% (-2376.9%) | $-0.23 (-666.7%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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): —
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.