Discounted Cash Flow
Mission Produce, 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) |
|---|---|---|---|---|---|
| 2019 | $883.3m | $71.7m | $62.9m | 8.1% | $1.13 |
| 2020 | $862.3m (-2.4%) | $28.8m (-59.8%) | $11.6m (-81.6%) | 3.3% (-58.9%) | $0.45 (-60.2%) |
| 2021 | $891.7m (3.4%) | $44.9m (55.9%) | $-26.4m (-327.6%) | 5.0% (50.8%) | $0.64 (42.2%) |
| 2022 | $1.0b (17.3%) | $-34.6m (-177.1%) | $-26.0m (1.5%) | -3.3% (-165.7%) | $-0.49 (-176.6%) |
| 2023 | $953.9m (-8.8%) | $-2.8m (91.9%) | $-20.6m (20.8%) | -0.3% (91.1%) | $-0.04 (91.8%) |
| 2024 | $1.2b (29.4%) | $36.7m (1410.7%) | $61.2m (397.1%) | 3.0% (1112.6%) | $0.52 (1400.0%) |
| 2025 | $1.4b (12.7%) | $37.7m (2.7%) | $37.2m (-39.2%) | 2.7% (-8.8%) | $0.53 (1.9%) |
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.