Discounted Cash Flow
Koppers Holdings 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 | $1.4b | $29.3m | $69.6m | 2.1% | $1.42 |
| 2017 | $1.5b (4.2%) | $29.1m (-0.7%) | $34.3m (-50.7%) | 2.0% (-4.7%) | $1.40 (-1.4%) |
| 2018 | $1.7b (15.9%) | $23.4m (-19.6%) | $-31.4m (-191.5%) | 1.4% (-30.6%) | $1.12 (-20.0%) |
| 2019 | $1.8b (3.7%) | $66.6m (184.6%) | $78.1m (348.7%) | 3.8% (174.6%) | $3.23 (188.4%) |
| 2020 | $1.7b (-5.8%) | $122.0m (83.2%) | $57.3m (-26.6%) | 7.3% (94.6%) | $5.81 (79.9%) |
| 2021 | $1.7b (0.6%) | $85.2m (-30.2%) | $-22.0m (-138.4%) | 5.1% (-30.6%) | $4.00 (-31.2%) |
| 2022 | $2.0b (18.0%) | $63.4m (-25.6%) | $-3.0m (86.4%) | 3.2% (-36.9%) | $3.02 (-24.5%) |
| 2023 | $2.2b (8.8%) | $89.2m (40.7%) | $25.6m (953.3%) | 4.1% (29.3%) | $4.28 (41.7%) |
| 2024 | $2.1b (-2.9%) | $52.4m (-41.3%) | $42.0m (64.1%) | 2.5% (-39.5%) | $2.54 (-40.7%) |
| 2025 | $1.9b (-10.2%) | $56.0m (6.9%) | $67.5m (60.7%) | 3.0% (19.0%) | $2.82 (11.0%) |
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.