Discounted Cash Flow
Fortune Brands Innovations, 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 | $5.0b | $413.2m | $501.2m | 8.3% | $2.68 |
| 2017 | $5.3b (6.0%) | $472.6m (14.4%) | $435.3m (-13.1%) | 8.9% (7.9%) | $3.08 (14.9%) |
| 2018 | $5.5b (3.8%) | $389.6m (-17.6%) | $453.9m (4.3%) | 7.1% (-20.6%) | $2.69 (-12.7%) |
| 2019 | $5.8b (5.1%) | $431.9m (10.9%) | $505.4m (11.3%) | 7.5% (5.5%) | $3.09 (14.9%) |
| 2020 | $6.1b (5.7%) | $553.1m (28.1%) | $675.2m (33.6%) | 9.1% (21.2%) | $3.99 (29.1%) |
| 2021 | $7.7b (25.7%) | $772.4m (39.6%) | $474.5m (-29.7%) | 10.1% (11.1%) | $5.62 (40.9%) |
| 2022 | $4.7b (-38.3%) | $686.7m (-11.1%) | $320.2m (-32.5%) | 14.5% (44.1%) | $5.27 (-6.2%) |
| 2023 | $4.6b (-2.0%) | $404.5m (-41.1%) | $799.3m (149.6%) | 8.7% (-39.9%) | $3.19 (-39.5%) |
| 2024 | $4.6b (-0.4%) | $471.9m (16.7%) | $474.5m (-40.6%) | 10.2% (17.1%) | $3.78 (18.5%) |
| 2025 | $4.5b (-3.2%) | $298.8m (-36.7%) | $366.8m (-22.7%) | 6.7% (-34.6%) | $2.48 (-34.4%) |
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.