Discounted Cash Flow
Daktronics Inc. /Sd/
—
—
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 | $570.2m | $2.1m | $-3.8m | 0.4% | $0.05 |
| 2017 | $586.5m (2.9%) | $10.3m (401.8%) | $30.9m (916.9%) | 1.8% (387.8%) | $0.23 (360.0%) |
| 2018 | $610.5m (4.1%) | $5.6m (-46.2%) | $12.2m (-60.4%) | 0.9% (-48.3%) | $0.13 (-43.5%) |
| 2019 | $569.7m (-6.7%) | $-958.0k (-117.2%) | $12.3m (0.4%) | -0.2% (-118.5%) | $-0.02 (-115.4%) |
| 2020 | $608.9m (6.9%) | $491.0k (151.3%) | $-7.3m (-159.3%) | 0.1% (148.0%) | $0.01 (150.0%) |
| 2021 | $482.0m (-20.8%) | $10.9m (2125.3%) | $58.3m (900.8%) | 2.3% (2711.1%) | $0.24 (2300.0%) |
| 2022 | $611.0m (26.7%) | $592.0k (-94.6%) | $-47.4m (-181.3%) | 0.1% (-95.7%) | $0.01 (-95.8%) |
| 2023 | $754.2m (23.4%) | $6.8m (1049.0%) | $-10.4m (78.1%) | 0.9% (830.8%) | $0.15 (1400.0%) |
| 2024 | $818.1m (8.5%) | $34.6m (409.0%) | $46.3m (546.5%) | 4.2% (369.2%) | $0.75 (400.0%) |
| 2025 | $756.5m (-7.5%) | $-10.1m (-129.2%) | $78.2m (69.1%) | -1.3% (-131.6%) | $-0.21 (-128.0%) |
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.