Discounted Cash Flow
Belden 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) |
|---|---|---|---|---|---|
| 2016 | $2.4b | $128.0m | $260.8m | 5.4% | $2.67 |
| 2017 | $2.4b (1.4%) | $93.2m (-27.2%) | $191.0m (-26.8%) | 3.9% (-28.2%) | $1.38 (-48.3%) |
| 2018 | $2.6b (8.2%) | $160.9m (72.6%) | $191.4m (0.2%) | 6.2% (59.5%) | $3.10 (124.6%) |
| 2019 | $2.1b (-17.6%) | $-377.0m (-334.3%) | $166.9m (-12.8%) | -17.7% (-384.3%) | $-9.37 (-402.3%) |
| 2020 | $1.9b (-12.6%) | $-55.2m (85.4%) | $83.1m (-50.2%) | -3.0% (83.3%) | $-1.23 (86.9%) |
| 2021 | $2.4b (29.3%) | $63.9m (215.9%) | $181.1m (117.8%) | 2.7% (189.6%) | $1.43 (216.3%) |
| 2022 | $2.6b (8.2%) | $254.7m (298.4%) | $176.2m (-2.7%) | 9.8% (268.1%) | $5.81 (306.3%) |
| 2023 | $2.5b (-3.6%) | $242.8m (-4.7%) | $202.9m (15.2%) | 9.7% (-1.1%) | $5.75 (-1.0%) |
| 2024 | $2.5b (-2.0%) | $198.4m (-18.3%) | $223.0m (9.9%) | 8.1% (-16.6%) | $4.88 (-15.1%) |
| 2025 | $2.7b (10.3%) | $237.5m (19.7%) | $218.7m (-1.9%) | 8.7% (8.5%) | $6.00 (23.0%) |
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.