Discounted Cash Flow
Century Communities, 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 | $994.4m | $49.5m | $-53.6m | 5.0% | $2.34 |
| 2017 | $1.4b (43.2%) | $50.3m (1.5%) | $-132.3m (-146.8%) | 3.5% (-29.1%) | $2.06 (-12.0%) |
| 2018 | $2.1b (50.8%) | $96.5m (91.8%) | $-211.4m (-59.8%) | 4.5% (27.2%) | $3.20 (55.3%) |
| 2019 | $2.5b (18.1%) | $113.0m (17.1%) | $-84.9m (59.8%) | 4.5% (-0.8%) | $3.66 (14.4%) |
| 2020 | $3.2b (24.7%) | $206.2m (82.4%) | $332.1m (491.0%) | 6.5% (46.4%) | $6.19 (69.1%) |
| 2021 | $4.2b (33.4%) | $498.5m (141.8%) | $-212.7m (-164.1%) | 11.8% (81.3%) | $14.79 (138.9%) |
| 2022 | $4.5b (6.9%) | $525.1m (5.3%) | $294.9m (238.6%) | 11.7% (-1.4%) | $16.12 (9.0%) |
| 2023 | $3.7b (-18.1%) | $259.2m (-50.6%) | $-1.5m (-100.5%) | 7.0% (-39.8%) | $8.12 (-49.6%) |
| 2024 | $4.4b (19.1%) | $333.8m (28.8%) | $86.7m (5835.8%) | 7.6% (8.1%) | $10.59 (30.4%) |
| 2025 | $4.1b (-6.4%) | $147.6m (-55.8%) | $124.3m (43.3%) | 3.6% (-52.8%) | $4.92 (-53.5%) |
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.