Discounted Cash Flow
Bridgford Foods Corp.
—
—
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 | $140.1m | $7.8m | $1.3m | 5.5% | $0.86 |
| 2017 | $167.2m (19.4%) | $8.8m (13.6%) | $5.2m (311.6%) | 5.3% (-4.8%) | $0.97 (12.8%) |
| 2018 | $174.3m (4.2%) | $6.5m (-26.2%) | $-9.9m (-290.2%) | 3.7% (-29.2%) | $0.72 (-25.8%) |
| 2019 | $188.8m (8.3%) | $6.5m (-0.5%) | $-18.5m (-87.1%) | 3.4% (-8.2%) | $0.71 (-1.4%) |
| 2020 | $198.0m (4.9%) | $7.3m (12.9%) | $-14.6m (21.2%) | 3.7% (7.7%) | $0.81 (14.1%) |
| 2021 | $240.4m (21.4%) | $-5.5m (-175.1%) | $-12.2m (16.0%) | -2.3% (-161.9%) | $-0.61 (-175.3%) |
| 2022 | $265.9m (10.6%) | $45.1m (918.9%) | $-11.6m (5.2%) | 16.9% (840.5%) | $4.96 (913.1%) |
| 2023 | $251.6m (-5.4%) | $3.5m (-92.3%) | $1.4m (111.9%) | 1.4% (-91.9%) | $0.38 (-92.3%) |
| 2024 | $223.6m (-11.1%) | $-3.4m (-197.3%) | $-4.4m (-418.3%) | -1.5% (-209.5%) | $-0.37 (-197.4%) |
| 2025 | $231.0m (3.3%) | $-13.4m (-295.1%) | $-9.3m (-111.2%) | -5.8% (-282.6%) | $-1.47 (-297.3%) |
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.