Discounted Cash Flow
Kaiser Aluminum 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 | $1.3b | $91.7m | $88.2m | 6.9% | $5.15 |
| 2017 | $1.4b (5.0%) | $45.4m (-50.5%) | $66.0m (-25.2%) | 3.2% (-52.9%) | $2.67 (-48.2%) |
| 2018 | $1.6b (13.5%) | $91.7m (102.0%) | $76.1m (15.3%) | 5.8% (78.0%) | $5.53 (107.1%) |
| 2019 | $1.5b (-4.5%) | $62.0m (-32.4%) | $172.1m (126.1%) | 4.1% (-29.2%) | $3.88 (-29.8%) |
| 2020 | $1.2b (-22.5%) | $28.8m (-53.5%) | $155.0m (-9.9%) | 2.5% (-40.0%) | $1.82 (-53.1%) |
| 2021 | $2.6b (123.6%) | $-18.5m (-164.2%) | $21.4m (-86.2%) | -0.7% (-128.7%) | $-1.17 (-164.3%) |
| 2022 | $3.4b (30.7%) | $-29.6m (-60.0%) | $-205.6m (-1060.7%) | -0.9% (-22.4%) | $-1.86 (-59.0%) |
| 2023 | $3.1b (-9.9%) | $47.2m (259.5%) | $68.7m (133.4%) | 1.5% (277.1%) | $2.95 (258.6%) |
| 2024 | $3.0b (-2.0%) | $46.8m (-0.8%) | $-13.7m (-119.9%) | 1.5% (1.2%) | $2.91 (-1.4%) |
| 2025 | $3.4b (11.5%) | $112.5m (140.4%) | $-25.5m (-86.1%) | 3.3% (115.5%) | $6.96 (139.2%) |
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.