Discounted Cash Flow
DHT Holdings, Inc. Foreign
—
—
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 | $66.0k | $9.3m | — | 14030.3% | $0.10 |
| 2017 | $355.1m (537857.6%) | $6.6m (-28.7%) | — | 1.9% (-100.0%) | $0.05 (-50.0%) |
| 2018 | $375.9m (5.9%) | $-46.9m (-810.8%) | — | -12.5% (-771.3%) | $-0.33 (-760.0%) |
| 2019 | $535.1m (42.3%) | $73.7m (257.0%) | $156.0m | 13.8% (210.3%) | $0.51 (254.5%) |
| 2020 | $691.0m (29.1%) | $266.3m (261.4%) | $529.9m (239.8%) | 38.5% (179.8%) | $1.71 (235.3%) |
| 2021 | $295.9m (-57.2%) | $-11.5m (-104.3%) | $60.6m (-88.6%) | -3.9% (-110.1%) | $-0.07 (-104.1%) |
| 2022 | $454.1m (53.5%) | $61.5m (634.0%) | $117.8m (94.4%) | 13.5% (447.9%) | $0.37 (628.6%) |
| 2023 | $560.6m (23.4%) | $161.4m (162.3%) | $123.2m (4.6%) | 28.8% (112.5%) | $0.99 (167.6%) |
| 2024 | $571.8m (2.0%) | $181.4m (12.4%) | $201.6m (63.7%) | 31.7% (10.2%) | $1.12 (13.1%) |
| 2025 | $498.4m (-12.8%) | $211.1m (16.4%) | $-33.3m (-116.5%) | 42.4% (33.5%) | $1.31 (17.0%) |
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.