Discounted Cash Flow
Louisiana-pacific 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 | $2.2b | $149.8m | $217.5m | 6.7% | $1.04 |
| 2017 | $2.7b (22.4%) | $389.8m (160.2%) | $325.1m (49.5%) | 14.3% (112.6%) | $2.70 (159.6%) |
| 2018 | $2.8b (3.4%) | $394.6m (1.2%) | $296.3m (-8.9%) | 14.0% (-2.1%) | $2.76 (2.2%) |
| 2019 | $2.3b (-18.3%) | $-5.0m (-101.3%) | $-4.0m (-101.3%) | -0.2% (-101.6%) | $-0.04 (-101.4%) |
| 2020 | $2.8b (20.7%) | $499.0m (10080.0%) | $582.0m (14650.0%) | 17.9% (8368.9%) | $4.48 (11300.0%) |
| 2021 | $4.6b (63.3%) | $1.4b (176.0%) | $1.2b (111.3%) | 30.2% (69.0%) | $14.19 (216.7%) |
| 2022 | $3.9b (-15.4%) | $1.1b (-21.1%) | $732.0m (-40.5%) | 28.2% (-6.8%) | $13.94 (-1.8%) |
| 2023 | $2.6b (-33.0%) | $178.0m (-83.6%) | $16.0m (-97.8%) | 6.9% (-75.5%) | $2.47 (-82.3%) |
| 2024 | $2.9b (13.9%) | $420.0m (136.0%) | $422.0m (2537.5%) | 14.3% (107.1%) | $5.91 (139.3%) |
| 2025 | $2.7b (-7.9%) | $146.0m (-65.2%) | $91.0m (-78.4%) | 5.4% (-62.2%) | $2.09 (-64.6%) |
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.