Discounted Cash Flow
Crane NXT 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 | $2.7b | $122.8m | $266.6m | 4.5% | $2.10 |
| 2017 | $2.8b (1.4%) | $171.8m (39.9%) | $268.5m (0.7%) | 6.2% (38.0%) | $2.89 (37.6%) |
| 2018 | $3.3b (20.1%) | $335.6m (95.3%) | $305.0m (13.6%) | 10.0% (62.7%) | $5.63 (94.8%) |
| 2019 | $3.3b (-1.9%) | $133.3m (-60.3%) | $325.1m (6.6%) | 4.1% (-59.5%) | $2.23 (-60.4%) |
| 2020 | $2.9b (-10.5%) | $181.0m (35.8%) | $275.4m (-15.3%) | 6.2% (51.8%) | $3.10 (39.0%) |
| 2021 | $3.2b (8.3%) | $435.4m (140.6%) | $-81.4m (-129.6%) | 13.7% (122.2%) | $7.46 (140.6%) |
| 2022 | $3.4b (6.1%) | $401.1m (-7.9%) | $-210.0m (-158.0%) | 11.9% (-13.2%) | $7.11 (-4.7%) |
| 2023 | $1.4b (-58.8%) | $188.3m (-53.1%) | $245.2m (216.8%) | 13.5% (13.9%) | $3.31 (-53.4%) |
| 2024 | $1.5b (6.9%) | $184.1m (-2.2%) | $168.7m (-31.2%) | 12.4% (-8.5%) | $3.22 (-2.7%) |
| 2025 | $1.7b (11.4%) | $145.1m (-21.2%) | $198.3m (17.5%) | 8.8% (-29.3%) | $2.53 (-21.4%) |
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.