Discounted Cash Flow
AZZ 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 | $863.5m | $61.3m | $69.7m | 7.1% | $2.36 |
| 2018 | $810.4m (-6.2%) | $45.2m (-26.3%) | $49.3m (-29.3%) | 5.6% (-21.4%) | $1.74 (-26.3%) |
| 2019 | $927.1m (14.4%) | $51.2m (13.4%) | $89.1m (80.6%) | 5.5% (-0.9%) | $1.97 (13.2%) |
| 2020 | $1.1b (14.5%) | $48.2m (-5.8%) | $112.2m (26.0%) | 4.5% (-17.8%) | $1.84 (-6.6%) |
| 2021 | $838.9m (-21.0%) | $39.6m (-17.9%) | $55.0m (-51.0%) | 4.7% (4.0%) | $0.68 (-63.0%) |
| 2022 | $902.7m (7.6%) | $84.0m (112.1%) | $57.6m (4.8%) | 9.3% (97.1%) | $3.38 (397.1%) |
| 2023 | $1.3b (46.6%) | $-53.0m (-163.0%) | $-78.4m (-236.1%) | -4.0% (-143.0%) | $-2.47 (-173.1%) |
| 2024 | $1.5b (16.2%) | $101.6m (291.8%) | $-95.1m (-21.3%) | 6.6% (265.1%) | $3.48 (240.9%) |
| 2025 | $1.6b (2.6%) | $128.8m (26.8%) | $-115.9m (-21.8%) | 8.2% (23.6%) | $1.80 (-48.3%) |
| 2026 | $1.7b (4.6%) | $317.3m (146.3%) | $444.7m (483.7%) | 19.2% (135.5%) | $10.59 (488.3%) |
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.