Discounted Cash Flow
Esab Corp.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2020 | $2.0b | $159.9m | $269.0m | 8.2% | $2.62 |
| 2021 | $2.4b (24.5%) | $238.7m (49.3%) | $215.2m (-20.0%) | 9.8% (19.9%) | $3.92 (49.6%) |
| 2022 | $2.6b (6.8%) | $231.1m (-3.2%) | $174.1m (-19.1%) | 8.9% (-9.4%) | $3.70 (-5.6%) |
| 2023 | $2.8b (7.0%) | $223.4m (-3.3%) | $282.3m (62.1%) | 8.0% (-9.7%) | $3.39 (-8.4%) |
| 2024 | $2.7b (-1.2%) | $293.1m (31.2%) | $303.6m (7.5%) | 10.7% (32.8%) | $4.36 (28.6%) |
| 2025 | $2.8b (3.7%) | $259.1m (-11.6%) | $213.3m (-29.8%) | 9.1% (-14.8%) | $3.71 (-14.9%) |
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.