Discounted Cash Flow
Broadwind, 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 | $180.8m | $319.0k | $-5.9m | 0.2% | $0.02 |
| 2017 | $146.8m (-18.8%) | $-3.6m (-1241.4%) | $-6.8m (-14.8%) | -2.5% (-1506.2%) | $-0.24 (-1300.0%) |
| 2018 | $125.4m (-14.6%) | $-24.1m (-563.2%) | $-2.4m (64.1%) | -19.3% (-676.4%) | $-1.56 (-550.0%) |
| 2019 | $178.2m (42.1%) | $-4.5m (81.3%) | $2.7m (210.2%) | -2.5% (86.8%) | $-0.28 (82.1%) |
| 2020 | $198.5m (11.4%) | $-1.5m (67.1%) | $3.6m (36.1%) | -0.7% (70.5%) | $-0.09 (67.9%) |
| 2021 | $145.6m (-26.6%) | $2.8m (291.5%) | $-14.5m (-498.8%) | 2.0% (361.0%) | $0.15 (266.7%) |
| 2022 | $176.8m (21.4%) | $-9.7m (-441.8%) | $13.5m (193.2%) | -5.5% (-381.6%) | $-0.48 (-420.0%) |
| 2023 | $203.5m (15.1%) | $7.6m (178.6%) | $-13.4m (-198.6%) | 3.8% (168.3%) | $0.36 (175.0%) |
| 2024 | $143.1m (-29.7%) | $1.2m (-84.9%) | $10.2m (176.3%) | 0.8% (-78.6%) | $0.05 (-86.1%) |
| 2025 | $158.1m (10.4%) | $5.2m (355.0%) | $-19.0m (-286.6%) | 3.3% (312.1%) | $0.23 (360.0%) |
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.