Discounted Cash Flow
Accel Entertainment, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $248.4m | $8.3m | $9.5m | 3.3% | $0.15 |
| 2018 | $332.0m (33.6%) | $10.8m (30.0%) | $21.1m (122.8%) | 3.3% (-2.7%) | $0.19 (26.7%) |
| 2019 | $424.4m (27.8%) | $-5.9m (-154.3%) | $24.8m (17.4%) | -1.4% (-142.5%) | $-0.09 (-147.4%) |
| 2020 | $316.4m (-25.5%) | $-13.0m (-121.4%) | $-29.5m (-219.0%) | -4.1% (-197.0%) | $-0.16 (-77.8%) |
| 2021 | $734.7m (132.2%) | $31.6m (343.1%) | $81.0m (374.9%) | 4.3% (204.7%) | $0.34 (312.5%) |
| 2022 | $969.8m (32.0%) | $74.1m (134.8%) | $60.6m (-25.2%) | 7.6% (77.9%) | $0.82 (140.5%) |
| 2023 | $1.2b (20.7%) | $45.6m (-38.5%) | $50.8m (-16.2%) | 3.9% (-49.0%) | $0.53 (-35.1%) |
| 2024 | $1.2b (5.2%) | $35.3m (-22.7%) | $54.7m (7.6%) | 2.9% (-26.5%) | $0.42 (-20.6%) |
| 2025 | $1.3b (8.1%) | $51.5m (46.0%) | $62.0m (13.4%) | 3.9% (35.0%) | $0.60 (43.1%) |
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.