Discounted Cash Flow
Astronova, 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 | $98.4m | $4.2m | $5.7m | 4.3% | — |
| 2018 | $113.4m (15.2%) | $3.3m (-22.3%) | $1.5m (-73.4%) | 2.9% (-32.5%) | — |
| 2019 | $136.7m (20.5%) | $5.7m (74.4%) | $735.0k (-51.6%) | 4.2% (44.7%) | — |
| 2020 | $133.4m (-2.3%) | $1.8m (-69.3%) | $318.0k (-56.7%) | 1.3% (-68.6%) | — |
| 2021 | $116.0m (-13.0%) | $1.3m (-27.0%) | $1.3m (303.8%) | 1.1% (-16.0%) | — |
| 2022 | $117.5m (1.2%) | $6.4m (400.7%) | $-402.0k (-131.3%) | 5.5% (394.5%) | — |
| 2023 | $142.5m (21.3%) | $2.7m (-58.6%) | $-3.2m (-687.3%) | 1.9% (-65.9%) | — |
| 2024 | $148.1m (3.9%) | $4.7m (76.4%) | $11.5m (462.7%) | 3.2% (69.8%) | — |
| 2025 | $151.3m (2.2%) | $-14.5m (-408.7%) | $3.7m (-67.9%) | -9.6% (-402.1%) | — |
| 2026 | $150.5m (-0.5%) | $-2.4m (83.6%) | $11.4m (209.7%) | -1.6% (83.5%) | — |
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.