Discounted Cash Flow
Installed Building Products, 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 | $863.0m | $38.4m | $46.3m | 4.5% | $1.23 |
| 2017 | $1.1b (31.3%) | $41.1m (7.0%) | $37.1m (-19.8%) | 3.6% (-18.5%) | $1.30 (5.7%) |
| 2018 | $1.3b (18.0%) | $54.7m (33.1%) | $61.4m (65.5%) | 4.1% (12.8%) | $1.76 (35.4%) |
| 2019 | $1.5b (13.1%) | $68.2m (24.5%) | $72.9m (18.7%) | 4.5% (10.1%) | $2.29 (30.1%) |
| 2020 | $1.7b (9.4%) | $97.2m (42.7%) | $147.2m (101.9%) | 5.9% (30.4%) | $3.30 (44.1%) |
| 2021 | $2.0b (19.1%) | $118.8m (22.1%) | $101.3m (-31.2%) | 6.0% (2.6%) | $4.04 (22.4%) |
| 2022 | $2.7b (35.6%) | $223.4m (88.1%) | $232.3m (129.2%) | 8.4% (38.7%) | $7.78 (92.6%) |
| 2023 | $2.8b (4.1%) | $243.7m (9.1%) | $278.6m (20.0%) | 8.8% (4.8%) | $8.65 (11.2%) |
| 2024 | $2.9b (5.9%) | $256.6m (5.3%) | $251.4m (-9.8%) | 8.7% (-0.5%) | $9.16 (5.9%) |
| 2025 | $3.0b (1.0%) | $265.4m (3.4%) | $300.8m (19.6%) | 8.9% (2.4%) | $9.76 (6.6%) |
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.