Discounted Cash Flow
Dycom Industries 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) |
|---|---|---|---|---|---|
| 2016 | $2.7b | $128.7m | $75.5m | 4.8% | $3.98 |
| 2017 | $3.1b (14.8%) | $157.2m (22.1%) | $55.2m (-26.8%) | 5.1% (6.4%) | $5.01 (25.9%) |
| 2019 | $3.1b (2.0%) | $62.9m (-60.0%) | $-40.5m (-173.3%) | 2.0% (-60.8%) | $2.01 (-59.9%) |
| 2020 | $3.3b (6.8%) | $57.2m (-9.0%) | $-62.6m (-54.4%) | 1.7% (-14.8%) | $1.82 (-9.5%) |
| 2021 | $3.2b (-4.2%) | $34.3m (-40.0%) | $323.7m (617.3%) | 1.1% (-37.4%) | $1.08 (-40.7%) |
| 2022 | $3.1b (-2.1%) | $48.6m (41.5%) | $151.6m (-53.2%) | 1.6% (44.6%) | $1.60 (48.1%) |
| 2023 | $3.8b (21.7%) | $142.2m (192.8%) | $-36.2m (-123.9%) | 3.7% (140.7%) | $4.81 (200.6%) |
| 2024 | $4.2b (9.6%) | $218.9m (53.9%) | $40.5m (211.9%) | 5.2% (40.4%) | $7.46 (55.1%) |
| 2025 | $4.7b (12.6%) | $233.4m (6.6%) | $98.6m (143.6%) | 5.0% (-5.3%) | $8.02 (7.5%) |
| 2026 | $5.5b (17.9%) | $281.2m (20.5%) | $401.7m (307.3%) | 5.1% (2.1%) | $9.68 (20.7%) |
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.