Discounted Cash Flow
Lamb Weston 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) |
|---|---|---|---|---|---|
| 2017 | $3.2b | $326.9m | $159.5m | 10.3% | $2.22 |
| 2018 | $3.4b (8.1%) | $416.8m (27.5%) | $174.4m (9.3%) | 12.2% (18.0%) | $2.83 (27.5%) |
| 2019 | $3.8b (9.7%) | $478.6m (14.8%) | $346.7m (98.8%) | 12.7% (4.7%) | $3.19 (12.7%) |
| 2020 | $3.8b (1.0%) | $365.9m (-23.5%) | $406.3m (17.2%) | 9.6% (-24.3%) | $2.50 (-21.6%) |
| 2021 | $3.7b (-3.2%) | $317.8m (-13.1%) | $406.0m (-0.1%) | 8.7% (-10.3%) | $2.17 (-13.2%) |
| 2022 | $4.1b (11.7%) | $200.9m (-36.8%) | $128.0m (-68.5%) | 4.9% (-43.4%) | $1.38 (-36.4%) |
| 2023 | $5.4b (30.5%) | $1.0b (402.2%) | $107.7m (-15.9%) | 18.9% (284.7%) | $6.98 (405.7%) |
| 2024 | $6.5b (20.9%) | $725.5m (-28.1%) | $-131.3m (-221.9%) | 11.2% (-40.5%) | $5.01 (-28.3%) |
| 2025 | $6.5b (-0.3%) | $357.2m (-50.8%) | $230.1m (275.2%) | 5.5% (-50.6%) | $2.51 (-49.8%) |
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.