Discounted Cash Flow
BWX Technologies, 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 | $1.6b | $183.1m | $187.2m | 11.8% | $1.79 |
| 2017 | $1.7b (8.8%) | $147.8m (-19.2%) | $125.3m (-33.1%) | 8.8% (-25.8%) | $1.49 (-16.8%) |
| 2018 | $1.8b (6.6%) | $227.0m (53.5%) | $60.0m (-52.1%) | 12.6% (43.9%) | $2.29 (53.7%) |
| 2019 | $1.9b (5.3%) | $244.1m (7.6%) | $97.2m (62.2%) | 12.9% (2.2%) | $2.56 (11.8%) |
| 2020 | $2.1b (12.1%) | $278.7m (14.2%) | $-58.6m (-160.2%) | 13.1% (1.9%) | $2.92 (14.1%) |
| 2021 | $2.1b (0.0%) | $305.9m (9.8%) | $75.0m (228.0%) | 14.4% (9.7%) | $3.24 (11.0%) |
| 2022 | $2.2b (5.1%) | $238.2m (-22.1%) | $46.4m (-38.1%) | 10.7% (-25.9%) | $2.60 (-19.8%) |
| 2023 | $2.5b (11.8%) | $245.8m (3.2%) | $212.4m (357.9%) | 9.8% (-7.7%) | $2.68 (3.1%) |
| 2024 | $2.7b (8.3%) | $281.9m (14.7%) | $254.8m (19.9%) | 10.4% (5.9%) | $3.08 (14.9%) |
| 2025 | $3.2b (18.3%) | $328.9m (16.7%) | $295.3m (15.9%) | 10.3% (-1.4%) | $3.59 (16.6%) |
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.