Discounted Cash Flow
Jeld-wen Holding, 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 | $3.7b | — | $127.6m | — | — |
| 2017 | $3.8b (2.6%) | $10.8m | $206.2m (61.6%) | 0.3% | $0.00 |
| 2018 | $4.3b (15.5%) | $144.3m (1237.0%) | $122.3m (-40.7%) | 3.3% (1057.7%) | $1.38 |
| 2019 | $4.3b (-1.3%) | $63.0m (-56.4%) | $201.2m (64.6%) | 1.5% (-55.8%) | $0.63 (-54.3%) |
| 2020 | $4.2b (-1.3%) | $91.6m (45.4%) | $278.0m (38.2%) | 2.2% (47.3%) | $0.91 (44.4%) |
| 2021 | $4.8b (12.7%) | $168.8m (84.3%) | $92.1m (-66.9%) | 3.5% (63.6%) | $1.75 (92.3%) |
| 2022 | $5.1b (7.5%) | $45.7m (-72.9%) | $-52.9m (-157.4%) | 0.9% (-74.8%) | $0.53 (-69.7%) |
| 2023 | $4.3b (-16.1%) | $62.4m (36.6%) | $246.9m (566.8%) | 1.5% (62.7%) | $0.73 (37.7%) |
| 2024 | $3.8b (-12.3%) | $-189.0m (-402.7%) | $-55.7m (-122.6%) | -5.0% (-445.1%) | $-2.22 (-404.1%) |
| 2025 | $3.2b (-14.9%) | $-621.2m (-228.6%) | $-124.6m (-123.8%) | -19.3% (-286.4%) | $-7.29 (-228.4%) |
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.