Discounted Cash Flow
Dream Finders Homes, Inc.
—
—
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) |
|---|---|---|---|---|---|
| 2019 | $744.3m | $39.2m | $27.5m | 5.3% | $0.00 |
| 2020 | $1.1b (52.3%) | $79.1m (101.8%) | $94.0m (241.3%) | 7.0% (32.5%) | $0.00 |
| 2021 | $1.9b (69.7%) | $121.1m (53.2%) | $62.3m (-33.7%) | 6.3% (-9.7%) | $1.45 |
| 2022 | $3.3b (73.7%) | $262.3m (116.6%) | $-33.2m (-153.2%) | 7.8% (24.7%) | $2.96 (103.3%) |
| 2023 | $3.7b (12.2%) | $295.9m (12.8%) | $369.5m (1213.9%) | 7.9% (0.6%) | $3.31 (11.9%) |
| 2024 | $4.5b (18.8%) | $335.3m (13.3%) | $-282.0m (-176.3%) | 7.5% (-4.6%) | $3.64 (10.1%) |
| 2025 | $4.3b (-2.9%) | $217.2m (-35.2%) | $-126.4m (55.2%) | 5.0% (-33.3%) | $2.34 (-35.9%) |
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.