Discounted Cash Flow
Forum Energy Technologies, 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 | $587.6m | $-82.0m | $47.9m | -14.0% | $-0.90 |
| 2017 | $818.6m (39.3%) | $-59.4m (27.5%) | $-66.7m (-239.3%) | -7.3% (48.0%) | $-0.60 (33.3%) |
| 2018 | $1.1b (30.0%) | $-374.1m (-529.8%) | $-21.6m (67.6%) | -35.2% (-384.4%) | $-3.44 (-473.3%) |
| 2019 | $956.5m (-10.1%) | $-567.1m (-51.6%) | $89.0m (511.5%) | -59.3% (-68.7%) | $-5.15 (-49.7%) |
| 2020 | $512.5m (-46.4%) | $-96.9m (82.9%) | $1.6m (-98.2%) | -18.9% (68.1%) | $-17.37 (-237.3%) |
| 2021 | $541.1m (5.6%) | $-82.7m (14.7%) | $-18.2m (-1210.2%) | -15.3% (19.2%) | $-14.65 (15.7%) |
| 2022 | $699.9m (29.4%) | $3.7m (104.5%) | $-24.5m (-35.1%) | 0.5% (103.5%) | $0.65 (104.4%) |
| 2023 | $738.9m (5.6%) | $-18.9m (-608.5%) | $239.0k (101.0%) | -2.6% (-581.7%) | $-1.85 (-384.6%) |
| 2024 | $816.4m (10.5%) | $-135.3m (-616.9%) | $84.0m (35065.7%) | -16.6% (-548.8%) | $-11.00 (-494.6%) |
| 2025 | $791.5m (-3.1%) | $-9.7m (92.9%) | $64.4m (-23.4%) | -1.2% (92.6%) | $-0.81 (92.6%) |
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.