Discounted Cash Flow
Boise Cascade Co.
—
—
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 | $3.9b | $38.3m | $68.3m | 1.0% | $0.99 |
| 2017 | $4.4b (13.3%) | $83.0m (116.9%) | $76.1m (11.4%) | 1.9% (91.4%) | $2.15 (117.2%) |
| 2018 | $5.0b (12.7%) | $20.5m (-75.3%) | $83.6m (9.9%) | 0.4% (-78.1%) | $0.53 (-75.3%) |
| 2019 | $4.6b (-7.0%) | $80.9m (295.2%) | $162.9m (94.8%) | 1.7% (325.1%) | $2.07 (290.6%) |
| 2020 | $5.5b (17.9%) | $175.0m (116.2%) | $215.1m (32.0%) | 3.2% (83.4%) | $4.45 (115.0%) |
| 2021 | $7.9b (44.8%) | $712.5m (307.2%) | $560.5m (160.6%) | 9.0% (181.3%) | $18.07 (306.1%) |
| 2022 | $8.4b (5.8%) | $857.7m (20.4%) | $927.1m (65.4%) | 10.2% (13.8%) | $21.70 (20.1%) |
| 2023 | $6.8b (-18.5%) | $483.7m (-43.6%) | $472.0m (-49.1%) | 7.1% (-30.8%) | $12.20 (-43.8%) |
| 2024 | $6.7b (-1.7%) | $376.4m (-22.2%) | $208.8m (-55.8%) | 5.6% (-20.9%) | $9.63 (-21.1%) |
| 2025 | $6.4b (-4.8%) | $132.8m (-64.7%) | $12.7m (-93.9%) | 2.1% (-62.9%) | $3.54 (-63.2%) |
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.