Discounted Cash Flow
Mayville Engineering Company, 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 | $313.3m | $5.2m | $19.5m | 1.7% | — |
| 2018 | $354.5m (13.1%) | $17.9m (241.9%) | $18.8m (-3.6%) | 5.1% (202.2%) | — |
| 2019 | $519.7m (46.6%) | $-4.8m (-126.5%) | $7.6m (-59.6%) | -0.9% (-118.1%) | — |
| 2020 | $357.6m (-31.2%) | $-7.1m (-49.2%) | $28.7m (277.8%) | -2.0% (-116.8%) | — |
| 2021 | $454.8m (27.2%) | $-7.5m (-5.1%) | $-24.9m (-186.5%) | -1.6% (17.4%) | — |
| 2022 | $539.4m (18.6%) | $18.7m (351.3%) | $-6.2m (75.1%) | 3.5% (311.9%) | — |
| 2023 | $588.4m (9.1%) | $7.8m (-58.1%) | $23.8m (484.3%) | 1.3% (-61.6%) | — |
| 2024 | $581.6m (-1.2%) | $26.0m (231.1%) | $77.7m (227.0%) | 4.5% (234.9%) | — |
| 2025 | $546.5m (-6.0%) | $-8.1m (-131.2%) | $26.9m (-65.4%) | -1.5% (-133.2%) | — |
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.