Discounted Cash Flow
Lennar Corp. /New/
—
—
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 | $10.9b | $911.8m | $-76.4m | 8.3% | $4.13 |
| 2017 | $12.6b (15.5%) | $810.5m (-11.1%) | $-111.8m (-46.2%) | 6.4% (-23.0%) | $3.38 (-18.2%) |
| 2018 | $20.6b (62.7%) | $1.7b (109.2%) | $1.6b (1514.6%) | 8.2% (28.6%) | $5.46 (61.5%) |
| 2019 | $22.3b (8.2%) | $1.8b (9.0%) | $-37.8m (-102.4%) | 8.3% (0.8%) | $5.76 (5.5%) |
| 2020 | $22.5b (1.0%) | $2.5b (33.3%) | $-72.8m (-92.3%) | 11.0% (32.0%) | $7.88 (36.8%) |
| 2021 | $27.1b (20.6%) | $4.4b (79.7%) | $-65.2m (10.4%) | 16.3% (49.0%) | $14.28 (81.2%) |
| 2022 | $33.7b (24.1%) | $4.6b (4.2%) | $3.2b (5023.1%) | 13.7% (-16.1%) | $15.74 (10.2%) |
| 2023 | $34.2b (1.7%) | $3.9b (-14.6%) | $5.1b (58.3%) | 11.5% (-16.0%) | $13.73 (-12.8%) |
| 2024 | $35.4b (3.5%) | $3.9b (-0.2%) | $2.2b (-56.1%) | 11.1% (-3.6%) | $14.31 (4.2%) |
| 2025 | $34.2b (-3.5%) | $2.1b (-47.2%) | $28.2m (-98.7%) | 6.1% (-45.2%) | $7.98 (-44.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.