Discounted Cash Flow
Franklin Electric Co. 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 | $949.9m | $78.7m | $76.2m | 8.3% | $1.67 |
| 2017 | $1.1b (18.4%) | $78.2m (-0.7%) | $33.3m (-56.4%) | 6.9% (-16.2%) | $1.67 (0.0%) |
| 2018 | $1.3b (15.4%) | $105.9m (35.4%) | $106.0m (218.6%) | 8.2% (17.4%) | $2.25 (34.7%) |
| 2019 | $1.3b (1.3%) | $95.5m (-9.8%) | $155.8m (47.0%) | 7.3% (-10.9%) | $2.04 (-9.3%) |
| 2020 | $1.2b (-5.1%) | $100.5m (5.2%) | $189.0m (21.3%) | 8.1% (10.9%) | $2.16 (5.9%) |
| 2021 | $1.7b (33.2%) | $153.9m (53.2%) | $99.6m (-47.3%) | 9.3% (15.0%) | $3.29 (52.3%) |
| 2022 | $2.0b (23.0%) | $187.3m (21.8%) | $59.8m (-40.0%) | 9.2% (-1.0%) | $4.02 (22.2%) |
| 2023 | $2.1b (1.0%) | $193.3m (3.2%) | $274.3m (358.9%) | 9.4% (2.1%) | $4.17 (3.7%) |
| 2024 | $2.0b (-2.1%) | $180.3m (-6.7%) | $219.7m (-19.9%) | 8.9% (-4.7%) | $3.92 (-6.0%) |
| 2025 | $2.1b (5.4%) | $147.1m (-18.4%) | $193.5m (-11.9%) | 6.9% (-22.6%) | $3.25 (-17.1%) |
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.