Discounted Cash Flow
Chart Industries 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 | $859.2m | $28.2m | $153.0m | 3.3% | $0.92 |
| 2017 | $988.8m (15.1%) | $28.0m (-0.8%) | $11.8m (-92.3%) | 2.8% (-13.8%) | $0.91 (-1.1%) |
| 2018 | $1.1b (9.7%) | $88.0m (214.3%) | $83.4m (606.8%) | 8.1% (186.6%) | $2.83 (211.0%) |
| 2019 | $1.3b (19.8%) | $46.4m (-47.3%) | $97.7m (17.1%) | 3.6% (-56.0%) | $1.37 (-51.6%) |
| 2020 | $1.2b (-9.4%) | $308.1m (564.0%) | $134.8m (38.0%) | 26.2% (632.8%) | $8.71 (535.8%) |
| 2021 | $1.3b (11.9%) | $59.1m (-80.8%) | $-74.0m (-154.9%) | 4.5% (-82.9%) | $1.66 (-80.9%) |
| 2022 | $1.6b (22.4%) | $24.0m (-59.4%) | $6.6m (108.9%) | 1.5% (-66.8%) | $0.62 (-62.7%) |
| 2023 | $3.4b (107.9%) | $47.3m (97.1%) | $31.6m (378.8%) | 1.4% (-5.2%) | $0.48 (-22.6%) |
| 2024 | $4.2b (24.1%) | $218.5m (361.9%) | $382.2m (1109.5%) | 5.3% (272.2%) | $4.54 (845.8%) |
| 2025 | $4.3b (2.5%) | $40.7m (-81.4%) | $202.8m (-46.9%) | 1.0% (-81.8%) | $0.30 (-93.4%) |
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.