Discounted Cash Flow
Century Casinos Inc. /Co./
—
—
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 | $148.2m | $9.2m | $15.2m | 6.2% | $0.38 |
| 2017 | $164.5m (11.0%) | $6.3m (-32.1%) | $8.3m (-45.1%) | 3.8% (-38.8%) | $0.25 (-34.2%) |
| 2018 | $168.9m (2.7%) | $3.4m (-45.8%) | $3.4m (-59.2%) | 2.0% (-47.2%) | $0.12 (-52.0%) |
| 2019 | $218.2m (29.2%) | $-19.2m (-664.4%) | $-5.3m (-254.9%) | -8.8% (-536.9%) | $-0.65 (-641.7%) |
| 2020 | $304.3m (39.4%) | $-48.0m (-150.6%) | $-1.7m (67.7%) | -15.8% (-79.7%) | $-1.62 (-149.2%) |
| 2021 | $388.5m (27.7%) | $20.6m (143.0%) | $49.2m (2992.8%) | 5.3% (133.6%) | $0.70 (143.2%) |
| 2022 | $430.5m (10.8%) | $8.0m (-61.3%) | $18.2m (-63.0%) | 1.9% (-65.1%) | $0.27 (-61.4%) |
| 2023 | $550.2m (27.8%) | $-28.2m (-453.5%) | $-35.6m (-295.4%) | -5.1% (-376.6%) | $-0.93 (-444.4%) |
| 2024 | $575.9m (4.7%) | $-153.6m (-444.7%) | $-62.5m (-75.8%) | -26.7% (-420.4%) | $-5.02 (-439.8%) |
| 2025 | $573.0m (-0.5%) | $-61.4m (60.0%) | $-15.3m (75.6%) | -10.7% (59.8%) | $-2.04 (59.4%) |
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.