Discounted Cash Flow
Crane 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) |
|---|---|---|---|---|---|
| 2021 | $2.1b | $435.4m | $149.8m | 21.1% | $3.38 |
| 2022 | $2.0b (-1.4%) | $401.1m (-7.9%) | $-509.3m (-440.0%) | 19.7% (-6.6%) | $3.04 (-10.1%) |
| 2023 | $2.1b (2.5%) | $255.9m (-36.2%) | $150.9m (129.6%) | 12.3% (-37.8%) | $3.59 (18.1%) |
| 2024 | $2.1b (2.1%) | $294.7m (15.2%) | $221.2m (46.6%) | 13.8% (12.7%) | $4.69 (30.6%) |
| 2025 | $2.3b (8.2%) | $366.6m (24.4%) | $341.3m (54.3%) | 15.9% (15.0%) | $5.77 (23.0%) |
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.