Discounted Cash Flow
Curtiss Wright Corp.
—
—
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 | $2.1b | $187.3m | $376.4m | 8.9% | $4.22 |
| 2017 | $2.3b (7.7%) | $214.9m (14.7%) | $336.0m (-10.7%) | 9.5% (6.5%) | $4.86 (15.2%) |
| 2018 | $2.4b (6.2%) | $275.7m (28.3%) | $282.9m (-15.8%) | 11.4% (20.8%) | $6.28 (29.2%) |
| 2019 | $2.5b (3.2%) | $307.6m (11.5%) | $351.7m (24.3%) | 12.4% (8.1%) | $7.20 (14.6%) |
| 2020 | $2.4b (-3.9%) | $201.4m (-34.5%) | $213.7m (-39.2%) | 8.4% (-31.9%) | $4.83 (-32.9%) |
| 2021 | $2.5b (4.8%) | $267.2m (32.7%) | $346.6m (62.2%) | 10.7% (26.6%) | $6.61 (36.9%) |
| 2022 | $2.6b (2.0%) | $294.3m (10.2%) | $256.6m (-26.0%) | 11.5% (8.0%) | $7.67 (16.0%) |
| 2023 | $2.8b (11.3%) | $354.5m (20.4%) | $403.4m (57.2%) | 12.5% (8.2%) | $9.26 (20.7%) |
| 2024 | $3.1b (9.7%) | $405.0m (14.2%) | $483.3m (19.8%) | 13.0% (4.1%) | $10.61 (14.6%) |
| 2025 | $3.5b (12.1%) | $484.2m (19.6%) | $553.7m (14.6%) | 13.8% (6.7%) | $12.94 (22.0%) |
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.