Discounted Cash Flow
Atkore 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) |
|---|---|---|---|---|---|
| 2016 | $1.5b | $58.8m | $139.8m | 3.9% | $0.94 |
| 2017 | $1.5b (-1.3%) | $84.6m (44.0%) | $96.5m (-31.0%) | 5.6% (45.8%) | $1.33 (41.5%) |
| 2018 | $1.8b (22.0%) | $136.6m (61.4%) | $107.2m (11.1%) | 7.4% (32.3%) | $2.59 (94.7%) |
| 2019 | $1.9b (4.4%) | $139.1m (1.8%) | $174.8m (63.1%) | 7.3% (-2.6%) | $2.91 (12.4%) |
| 2020 | $1.8b (-7.9%) | $152.3m (9.5%) | $215.0m (23.0%) | 8.6% (18.9%) | $3.15 (8.2%) |
| 2021 | $2.9b (65.9%) | $587.9m (286.0%) | $508.4m (136.5%) | 20.1% (132.7%) | $12.38 (293.0%) |
| 2022 | $3.9b (33.7%) | $913.4m (55.4%) | $651.1m (28.1%) | 23.3% (16.2%) | $20.56 (66.1%) |
| 2023 | $3.5b (-10.1%) | $689.9m (-24.5%) | $588.7m (-9.6%) | 19.6% (-16.0%) | $17.51 (-14.8%) |
| 2024 | $3.2b (-9.0%) | $472.9m (-31.5%) | $399.2m (-32.2%) | 14.8% (-24.7%) | $12.83 (-26.7%) |
| 2025 | $2.9b (-11.0%) | $-15.2m (-103.2%) | $295.7m (-25.9%) | -0.5% (-103.6%) | $-0.45 (-103.5%) |
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.