Discounted Cash Flow
Astronics 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 | $633.1m | $48.4m | $35.8m | 7.6% | $1.66 |
| 2017 | $624.5m (-1.4%) | $19.7m (-59.4%) | $24.3m (-32.1%) | 3.2% (-58.8%) | $0.69 (-58.4%) |
| 2018 | $803.3m (28.6%) | $46.8m (137.8%) | $38.6m (58.7%) | 5.8% (84.9%) | $1.45 (110.1%) |
| 2019 | $772.7m (-3.8%) | $52.0m (11.1%) | $30.6m (-20.6%) | 6.7% (15.5%) | $1.62 (11.7%) |
| 2020 | $502.6m (-35.0%) | $-115.8m (-322.6%) | $29.9m (-2.4%) | -23.0% (-442.2%) | $-3.76 (-332.1%) |
| 2021 | $444.9m (-11.5%) | $-25.6m (77.9%) | $-11.6m (-138.7%) | -5.7% (75.0%) | $-0.82 (78.2%) |
| 2022 | $534.9m (20.2%) | $-35.7m (-39.8%) | $-36.0m (-211.2%) | -6.7% (-16.2%) | $-1.11 (-35.4%) |
| 2023 | $689.2m (28.8%) | $-26.4m (26.1%) | $-31.6m (12.2%) | -3.8% (42.6%) | $-0.80 (27.9%) |
| 2024 | $795.4m (15.4%) | $-16.2m (38.6%) | $22.1m (170.1%) | -2.0% (46.8%) | $-0.46 (42.5%) |
| 2025 | $862.1m (8.4%) | $29.4m (281.1%) | $43.1m (94.8%) | 3.4% (267.1%) | $0.83 (280.4%) |
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.