Discounted Cash Flow
Bancfirst Corp. /Ok/
—
—
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 | — | $70.7m | $79.7m | — | $4.53 |
| 2017 | — | $86.4m (22.3%) | $86.5m (8.5%) | — | $2.72 (-40.0%) |
| 2018 | — | $125.8m (45.6%) | $79.3m (-8.4%) | — | $3.85 (41.5%) |
| 2019 | — | $134.9m (7.2%) | $131.9m (66.4%) | — | $4.13 (7.3%) |
| 2020 | — | $99.6m (-26.2%) | $87.9m (-33.4%) | — | $3.05 (-26.2%) |
| 2021 | — | $167.6m (68.3%) | $162.5m (84.9%) | — | $5.12 (67.9%) |
| 2022 | — | $193.1m (15.2%) | $206.5m (27.0%) | — | $5.89 (15.0%) |
| 2023 | — | $212.5m (10.0%) | $210.5m (2.0%) | — | $6.45 (9.5%) |
| 2024 | — | $216.4m (1.8%) | $224.5m (6.7%) | — | $6.55 (1.6%) |
| 2025 | — | $240.6m (11.2%) | $237.0m (5.5%) | — | $7.22 (10.2%) |
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.