Discounted Cash Flow
Hexcel Corp. /De/
—
—
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 | $2.0b | $249.8m | $73.5m | 12.5% | — |
| 2017 | $2.0b (-1.5%) | $284.0m (13.7%) | $150.6m (104.9%) | 14.4% (15.5%) | — |
| 2018 | $2.2b (10.9%) | $276.6m (-2.6%) | $237.3m (57.6%) | 12.6% (-12.2%) | — |
| 2019 | $2.4b (7.6%) | $306.6m (10.8%) | $287.0m (20.9%) | 13.0% (3.0%) | — |
| 2020 | $1.5b (-36.2%) | $31.7m (-89.7%) | $213.7m (-25.5%) | 2.1% (-83.8%) | — |
| 2021 | $1.3b (-11.8%) | $16.1m (-49.2%) | $123.8m (-42.1%) | 1.2% (-42.4%) | — |
| 2022 | $1.6b (19.1%) | $126.3m (684.5%) | $96.8m (-21.8%) | 8.0% (558.7%) | — |
| 2023 | $1.8b (13.4%) | $105.7m (-16.3%) | $148.9m (53.8%) | 5.9% (-26.2%) | — |
| 2024 | $1.9b (6.4%) | $132.1m (25.0%) | $202.9m (36.3%) | 6.9% (17.5%) | — |
| 2025 | $1.9b (-0.5%) | $109.4m (-17.2%) | $157.2m (-22.5%) | 5.8% (-16.8%) | — |
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.