Discounted Cash Flow
Builders Firstsource, 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 | $6.4b | $144.3m | $115.6m | 2.3% | $1.30 |
| 2017 | $7.0b (10.5%) | $38.8m (-73.1%) | $116.1m (0.5%) | 0.6% (-75.7%) | $0.34 (-73.8%) |
| 2018 | $7.7b (9.8%) | $205.2m (429.1%) | $181.4m (56.2%) | 2.7% (381.8%) | $1.79 (426.5%) |
| 2019 | $7.3b (-5.8%) | $221.8m (8.1%) | $391.2m (115.6%) | 3.0% (14.7%) | $1.92 (7.3%) |
| 2020 | $8.6b (17.6%) | $313.5m (41.4%) | $148.0m (-62.2%) | 3.7% (20.2%) | $2.69 (40.1%) |
| 2021 | $19.9b (132.4%) | $1.7b (450.3%) | $1.5b (924.2%) | 8.7% (136.8%) | $8.55 (217.8%) |
| 2022 | $22.7b (14.2%) | $2.7b (59.3%) | $3.3b (115.0%) | 12.1% (39.5%) | $16.98 (98.6%) |
| 2023 | $17.1b (-24.8%) | $1.5b (-44.0%) | $1.8b (-43.8%) | 9.0% (-25.5%) | $12.06 (-29.0%) |
| 2024 | $16.4b (-4.1%) | $1.1b (-30.0%) | $1.5b (-18.5%) | 6.6% (-27.1%) | $9.13 (-24.3%) |
| 2025 | $15.2b (-7.4%) | $435.2m (-59.6%) | $853.3m (-42.8%) | 2.9% (-56.4%) | $3.91 (-57.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.