Discounted Cash Flow
Mueller Industries 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) |
|---|---|---|---|---|---|
| 2016 | $2.1b | $99.7m | $120.3m | 4.9% | $1.76 |
| 2017 | $2.3b (10.2%) | $85.6m (-14.2%) | $-2.1m (-101.8%) | 3.8% (-22.1%) | $1.50 (-14.8%) |
| 2018 | $2.5b (10.7%) | $104.5m (22.0%) | $129.4m (6158.6%) | 4.2% (10.3%) | $1.84 (22.7%) |
| 2019 | $2.4b (-3.1%) | $101.0m (-3.3%) | $169.4m (30.9%) | 4.2% (-0.3%) | $1.81 (-1.6%) |
| 2020 | $2.4b (-1.3%) | $139.5m (38.2%) | $201.2m (18.8%) | 5.8% (40.0%) | $2.50 (38.1%) |
| 2021 | $3.8b (57.2%) | $468.5m (235.9%) | $279.9m (39.1%) | 12.4% (113.7%) | $8.36 (234.4%) |
| 2022 | $4.0b (5.7%) | $658.3m (40.5%) | $686.3m (145.2%) | 16.5% (33.0%) | $11.80 (41.1%) |
| 2023 | $3.4b (-14.1%) | $602.9m (-8.4%) | $618.7m (-9.8%) | 17.6% (6.6%) | $5.41 (-54.2%) |
| 2024 | $3.8b (10.2%) | $604.9m (0.3%) | $565.7m (-8.6%) | 16.0% (-8.9%) | $5.43 (0.4%) |
| 2025 | $4.2b (10.9%) | $765.2m (26.5%) | $686.6m (21.4%) | 18.3% (14.1%) | $6.99 (28.7%) |
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.