Discounted Cash Flow
BEL Fuse Inc. /Nj
—
—
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 | $500.2m | $-64.8m | $30.4m | -13.0% | — |
| 2017 | $491.6m (-1.7%) | $-11.9m (81.7%) | $17.7m (-41.8%) | -2.4% (81.3%) | — |
| 2018 | $548.2m (11.5%) | $20.7m (274.1%) | $-1.5m (-108.5%) | 3.8% (256.1%) | — |
| 2019 | $492.4m (-10.2%) | $-8.7m (-142.2%) | $14.6m (1072.5%) | -1.8% (-147.0%) | — |
| 2020 | $465.8m (-5.4%) | $12.8m (246.3%) | $40.6m (179.1%) | 2.7% (254.7%) | — |
| 2021 | $543.5m (16.7%) | $24.8m (94.0%) | $-4.8m (-111.7%) | 4.6% (66.2%) | — |
| 2022 | $654.2m (20.4%) | $52.7m (112.3%) | $31.4m (759.5%) | 8.1% (76.3%) | — |
| 2023 | $639.8m (-2.2%) | $73.8m (40.1%) | $96.2m (206.2%) | 11.5% (43.3%) | — |
| 2024 | $534.8m (-16.4%) | $41.0m (-44.5%) | $60.0m (-37.7%) | 7.7% (-33.6%) | — |
| 2025 | $675.5m (26.3%) | $61.5m (50.2%) | $68.6m (14.4%) | 9.1% (18.9%) | — |
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.