Discounted Cash Flow
Boot Barn Holdings, 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) |
|---|---|---|---|---|---|
| 2017 | $629.8m | $14.2m | $18.9m | 2.3% | $0.54 |
| 2018 | $677.9m (7.6%) | $28.9m (103.4%) | $19.8m (4.9%) | 4.3% (89.0%) | $1.08 (100.0%) |
| 2019 | $776.9m (14.6%) | $39.0m (35.1%) | $35.7m (80.6%) | 5.0% (17.9%) | $1.39 (28.7%) |
| 2020 | $845.6m (8.8%) | $47.9m (22.9%) | $-11.9m (-133.2%) | 5.7% (12.9%) | $1.68 (20.9%) |
| 2021 | $893.5m (5.7%) | $59.4m (23.9%) | $127.5m (1173.4%) | 6.6% (17.2%) | $2.05 (22.0%) |
| 2022 | $1.5b (66.6%) | $192.4m (224.1%) | $28.4m (-77.7%) | 12.9% (94.6%) | $6.51 (217.6%) |
| 2023 | $1.7b (11.4%) | $170.6m (-11.4%) | $-35.6m (-225.4%) | 10.3% (-20.4%) | $5.72 (-12.1%) |
| 2024 | $1.7b (0.6%) | $147.0m (-13.8%) | $117.3m (429.1%) | 8.8% (-14.3%) | $4.87 (-14.9%) |
| 2025 | $1.9b (14.6%) | $180.9m (23.1%) | $-753.0k (-100.6%) | 9.5% (7.4%) | $5.93 (21.8%) |
| 2026 | $2.3b (17.9%) | $225.9m (24.8%) | $126.3m (16878.5%) | 10.0% (5.9%) | $7.40 (24.8%) |
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.