Discounted Cash Flow
Bluelinx 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 | $1.8b | $63.0m | $-3.3m | 3.5% | $6.96 |
| 2018 | $2.9b (57.7%) | $-48.1m (-176.3%) | $38.8m (1276.7%) | -1.7% (-148.4%) | $-5.21 (-174.9%) |
| 2019 | $2.6b (-7.9%) | $-17.7m (63.3%) | $-14.4m (-137.0%) | -0.7% (60.1%) | $-1.89 (63.7%) |
| 2020 | $3.1b (17.4%) | $80.9m (558.1%) | $51.3m (457.6%) | 2.6% (490.1%) | $8.58 (554.0%) |
| 2021 | $3.1b (0.0%) | $80.9m (0.0%) | $55.0m (7.2%) | 2.6% (0.0%) | $8.58 (0.0%) |
| 2022 | $4.5b (43.7%) | $296.2m (266.2%) | $109.1m (98.4%) | 6.7% (154.9%) | $31.75 (270.0%) |
| 2023 | $3.1b (-29.5%) | $48.5m (-83.6%) | $278.8m (155.4%) | 1.5% (-76.7%) | $5.40 (-83.0%) |
| 2024 | $3.0b (-5.9%) | $53.1m (9.4%) | $45.1m (-83.8%) | 1.8% (16.3%) | $6.22 (15.2%) |
| 2025 | $3.0b (0.0%) | $219.0k (-99.6%) | $32.9m (-27.1%) | 0.0% (-99.6%) | $0.02 (-99.7%) |
| 2026 | $3.0b (0.0%) | $219.0k (0.0%) | $59.8m (82.0%) | 0.0% (0.0%) | $0.02 (0.0%) |
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.