Discounted Cash Flow
Acnb 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) |
|---|---|---|---|---|---|
| 2016 | $36.6m | $10.9m | $9.8m | 29.7% | $1.80 |
| 2017 | $46.4m (26.8%) | $9.8m (-9.9%) | $15.2m (56.0%) | 21.1% (-29.0%) | $1.50 (-16.7%) |
| 2018 | $57.1m (23.2%) | $21.7m (122.2%) | $27.8m (82.3%) | 38.1% (80.4%) | $3.09 (106.0%) |
| 2019 | $59.4m (4.1%) | $23.7m (9.1%) | $24.3m (-12.6%) | 39.9% (4.8%) | $3.36 (8.7%) |
| 2020 | $73.1m (23.0%) | $18.4m (-22.5%) | $24.4m (0.5%) | 25.2% (-36.9%) | $2.13 (-36.6%) |
| 2021 | $71.2m (-2.5%) | $27.8m (51.3%) | $40.5m (66.0%) | 39.1% (55.2%) | $3.19 (49.8%) |
| 2022 | $83.4m (17.1%) | $35.8m (28.4%) | $37.4m (-7.8%) | 42.9% (9.7%) | $4.15 (30.1%) |
| 2023 | $88.3m (5.9%) | $31.7m (-11.4%) | $39.4m (5.5%) | 35.9% (-16.3%) | $3.72 (-10.4%) |
| 2024 | $132.2m (49.7%) | $31.8m (0.5%) | $38.8m (-1.6%) | 24.1% (-32.9%) | $3.75 (0.8%) |
| 2025 | $191.8m (45.1%) | $37.1m (16.3%) | $52.6m (35.4%) | 19.3% (-19.8%) | $3.61 (-3.7%) |
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.