Discounted Cash Flow
Miller Industries Inc. /Tn/
—
—
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 | $601.1m | $19.9m | $-4.1m | 3.3% | $1.76 |
| 2017 | $615.1m (2.3%) | $23.0m (15.5%) | $-10.7m (-162.0%) | 3.7% (12.9%) | $2.02 (14.8%) |
| 2018 | $711.7m (15.7%) | $33.7m (46.6%) | $8.6m (179.7%) | 4.7% (26.7%) | $2.96 (46.5%) |
| 2019 | $818.2m (15.0%) | $39.1m (15.9%) | $17.7m (107.4%) | 4.8% (0.8%) | $3.43 (15.9%) |
| 2020 | $651.3m (-20.4%) | $29.8m (-23.7%) | $43.2m (143.6%) | 4.6% (-4.2%) | $2.62 (-23.6%) |
| 2021 | $717.5m (10.2%) | $16.3m (-45.5%) | $6.1m (-85.8%) | 2.3% (-50.5%) | $1.42 (-45.8%) |
| 2022 | $848.5m (18.3%) | $20.3m (25.2%) | $-48.1m (-886.1%) | 2.4% (5.8%) | $1.78 (25.4%) |
| 2023 | $1.2b (35.9%) | $58.3m (186.5%) | $-1.1m (97.6%) | 5.1% (110.8%) | $5.10 (186.5%) |
| 2024 | $1.3b (9.0%) | $63.5m (8.9%) | $1.5m (233.9%) | 5.0% (-0.1%) | $5.55 (8.8%) |
| 2025 | $790.3m (-37.2%) | $23.0m (-63.8%) | $85.0m (5500.3%) | 2.9% (-42.3%) | $2.01 (-63.8%) |
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.