Discounted Cash Flow
Hancock Whitney Corp.
—
—
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 | — | $149.3m | $321.5m | — | $1.87 |
| 2017 | — | $215.6m (44.4%) | $390.8m (21.6%) | — | $2.49 (33.2%) |
| 2018 | — | $323.8m (50.1%) | $398.5m (2.0%) | — | $3.72 (49.4%) |
| 2019 | — | $327.4m (1.1%) | $309.2m (-22.4%) | — | $3.72 (0.0%) |
| 2020 | — | $-45.2m (-113.8%) | $317.3m (2.6%) | — | $-0.54 (-114.5%) |
| 2021 | — | $463.2m (1125.4%) | $562.1m (77.2%) | — | $5.23 (1068.5%) |
| 2022 | — | $524.1m (13.1%) | $812.9m (44.6%) | — | $6.00 (14.7%) |
| 2023 | — | $392.6m (-25.1%) | $470.2m (-42.2%) | — | $4.51 (-24.8%) |
| 2024 | — | $460.8m (17.4%) | $615.5m (30.9%) | — | $5.30 (17.5%) |
| 2025 | — | $486.1m (5.5%) | $523.1m (-15.0%) | — | $5.70 (7.5%) |
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.