Discounted Cash Flow
Americas Carmart Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $567.9m | $11.6m | $9.8m | 2.0% | $1.38 |
| 2017 | $587.8m (3.5%) | $20.2m (74.2%) | $5.7m (-41.1%) | 3.4% (68.4%) | $2.57 (86.2%) |
| 2018 | $612.2m (4.2%) | $36.5m (80.7%) | $7.7m (34.6%) | 6.0% (73.5%) | $5.04 (96.1%) |
| 2019 | $586.5m (-4.2%) | $47.6m (30.4%) | $20.9m (169.8%) | 8.1% (36.2%) | $6.99 (38.7%) |
| 2020 | $653.0m (11.3%) | $51.3m (7.8%) | $15.5m (-25.8%) | 7.9% (-3.2%) | $7.74 (10.7%) |
| 2021 | $808.1m (23.7%) | $104.1m (102.8%) | $-62.8m (-505.1%) | 12.9% (63.8%) | $15.70 (102.8%) |
| 2022 | $1.1b (31.2%) | $93.3m (-10.4%) | $-135.2m (-115.4%) | 8.8% (-31.7%) | $14.33 (-8.7%) |
| 2023 | $1.2b (14.0%) | $20.4m (-78.1%) | $-157.8m (-16.7%) | 1.7% (-80.8%) | $3.20 (-77.7%) |
| 2024 | $1.4b (15.3%) | $-31.4m (-254.1%) | $-80.0m (49.3%) | -2.3% (-233.7%) | $-4.92 (-253.8%) |
| 2025 | $1.4b (-0.2%) | $17.9m (156.9%) | $-52.7m (34.2%) | 1.3% (157.0%) | $2.38 (148.4%) |
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.