Discounted Cash Flow
Janus International Group, 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) |
|---|---|---|---|---|---|
| 2017 | $2.4b | $51.4m | $173.4m | 2.1% | $1.32 |
| 2018 | $2.8b (16.0%) | $97.7m (90.1%) | $221.9m (28.0%) | 3.5% (63.9%) | $2.49 (88.6%) |
| 2019 | $3.0b (7.8%) | $102.9m (5.4%) | $266.6m (20.1%) | 3.4% (-2.3%) | $2.60 (4.4%) |
| 2020 | $549.0m (-82.0%) | $49.1m (-52.3%) | $94.5m (-64.5%) | 8.9% (164.6%) | $0.86 (-66.9%) |
| 2021 | $4.1b (644.9%) | $-390.3m (-895.4%) | $231.0m (144.5%) | -9.5% (-206.8%) | $-9.09 (-1157.0%) |
| 2022 | $1.0b (-75.1%) | $46.3m (111.8%) | $66.0m (-71.4%) | 4.5% (147.5%) | $0.73 (108.0%) |
| 2023 | $1.1b (4.6%) | $65.5m (41.7%) | $-10.6m (-116.1%) | 6.1% (35.5%) | $0.92 (26.0%) |
| 2024 | $963.8m (-9.6%) | $161.7m (146.7%) | $-10.9m (-2.8%) | 16.8% (173.0%) | $0.49 (-46.7%) |
| 2025 | $884.2m (-8.3%) | $103.1m (-36.2%) | $304.6m (2894.9%) | 11.7% (-30.5%) | $0.39 (-20.4%) |
| 2026 | $884.2m (0.0%) | $53.8m (-47.8%) | $10.0m (-96.7%) | 6.1% (-47.8%) | $0.39 (0.0%) |
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.