Discounted Cash Flow
Buckle 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 | $1.1b | $147.3m | $124.7m | 13.2% | $3.06 |
| 2017 | $974.9m (-12.9%) | $98.0m (-33.5%) | $117.2m (-6.0%) | 10.0% (-23.6%) | $2.04 (-33.3%) |
| 2018 | $913.4m (-6.3%) | $89.7m (-8.4%) | $106.3m (-9.3%) | 9.8% (-2.3%) | $1.86 (-8.8%) |
| 2019 | $885.5m (-3.1%) | $95.6m (6.6%) | $98.7m (-7.1%) | 10.8% (9.9%) | $1.97 (5.9%) |
| 2020 | $900.3m (1.7%) | $104.4m (9.2%) | $123.3m (25.0%) | 11.6% (7.4%) | $2.15 (9.1%) |
| 2021 | $901.3m (0.1%) | $130.1m (24.6%) | $219.8m (78.2%) | 14.4% (24.5%) | $2.67 (24.2%) |
| 2022 | $1.3b (43.6%) | $254.8m (95.8%) | $292.7m (33.2%) | 19.7% (36.3%) | $5.20 (94.8%) |
| 2023 | $1.3b (3.9%) | $254.6m (-0.1%) | $212.0m (-27.6%) | 18.9% (-3.8%) | $5.17 (-0.6%) |
| 2024 | $1.3b (-6.3%) | $219.9m (-13.6%) | $217.4m (2.5%) | 17.4% (-7.9%) | $4.44 (-14.1%) |
| 2025 | $1.2b (-3.4%) | $195.5m (-11.1%) | $199.7m (-8.1%) | 16.1% (-7.9%) | $3.92 (-11.7%) |
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.