Discounted Cash Flow
Eagle Materials 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) |
|---|---|---|---|---|---|
| 2017 | $1.2b | $198.2m | $274.7m | 16.4% | $4.14 |
| 2018 | $1.4b (14.5%) | $256.6m (29.5%) | $205.7m (-25.1%) | 18.5% (13.1%) | $5.33 (28.7%) |
| 2019 | $1.4b (0.5%) | $68.9m (-73.2%) | $181.4m (-11.8%) | 4.9% (-73.3%) | $1.48 (-72.2%) |
| 2020 | $1.5b (4.1%) | $70.9m (3.0%) | $267.2m (47.3%) | 4.9% (-1.1%) | $1.69 (14.2%) |
| 2021 | $1.6b (11.8%) | $339.4m (378.8%) | $589.1m (120.5%) | 20.9% (328.1%) | $8.17 (383.4%) |
| 2022 | $1.9b (14.7%) | $374.2m (10.3%) | $443.1m (-24.8%) | 20.1% (-3.9%) | $9.23 (13.0%) |
| 2023 | $2.1b (15.4%) | $461.5m (23.3%) | $431.6m (-2.6%) | 21.5% (6.9%) | $12.54 (35.9%) |
| 2024 | $2.3b (5.2%) | $477.6m (3.5%) | $443.6m (2.8%) | 21.1% (-1.6%) | $13.72 (9.4%) |
| 2025 | $2.3b (0.1%) | $463.4m (-3.0%) | $353.3m (-20.4%) | 20.5% (-3.0%) | $13.88 (1.2%) |
| 2026 | $2.3b (2.1%) | $423.8m (-8.5%) | $197.4m (-44.1%) | 18.4% (-10.5%) | $13.24 (-4.6%) |
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.