Discounted Cash Flow
Legacy Housing 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) |
|---|---|---|---|---|---|
| 2018 | $4.0m | $21.5m | $-3.3m | 544.2% | — |
| 2019 | $3.6m (-9.6%) | $28.8m (34.1%) | $-8.4m (-153.2%) | 807.5% (48.4%) | — |
| 2020 | $3.3m (-6.7%) | $38.0m (31.7%) | $-4.9m (41.9%) | 1139.6% (41.1%) | — |
| 2021 | $4.3m (29.5%) | $49.9m (31.3%) | $54.3m (1213.2%) | 1155.2% (1.4%) | — |
| 2022 | $6.4m (48.2%) | $67.8m (35.9%) | $-5.5m (-110.1%) | 1059.1% (-8.3%) | — |
| 2023 | $6.6m (3.5%) | $54.5m (-19.6%) | $-21.2m (-287.0%) | 822.2% (-22.4%) | — |
| 2024 | $13.7m (106.3%) | $61.6m (13.2%) | $26.8m (226.0%) | 451.1% (-45.1%) | — |
| 2025 | $4.0m (-71.0%) | $41.8m (-32.2%) | $28.2m (5.1%) | 1055.5% (134.0%) | — |
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.