Discounted Cash Flow
Mastec 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 | $5.1b | $131.3m | $88.5m | 2.6% | $1.63 |
| 2017 | $6.6b (28.7%) | $347.2m (164.5%) | $32.9m (-62.9%) | 5.3% (105.6%) | $4.29 (163.2%) |
| 2018 | $6.9b (4.6%) | $259.7m (-25.2%) | $349.5m (964.0%) | 3.8% (-28.5%) | $3.30 (-23.1%) |
| 2019 | $7.2b (4.0%) | $392.3m (51.1%) | $423.8m (21.2%) | 5.5% (45.3%) | $5.22 (58.2%) |
| 2020 | $6.3b (-12.0%) | $322.8m (-17.7%) | $723.5m (70.7%) | 5.1% (-6.5%) | $4.43 (-15.1%) |
| 2021 | $8.0b (25.8%) | $328.8m (1.9%) | $623.0m (-13.9%) | 4.1% (-19.0%) | $4.54 (2.5%) |
| 2022 | $9.8b (23.0%) | $33.4m (-89.9%) | $88.9m (-85.7%) | 0.3% (-91.8%) | $0.45 (-90.1%) |
| 2023 | $12.0b (22.7%) | $-49.9m (-249.8%) | $494.3m (455.8%) | -0.4% (-222.1%) | $-0.64 (-242.2%) |
| 2024 | $12.3b (2.6%) | $162.8m (425.9%) | $972.8m (96.8%) | 1.3% (417.8%) | $2.09 (426.6%) |
| 2025 | $14.3b (16.2%) | $399.0m (145.1%) | $285.7m (-70.6%) | 2.8% (110.9%) | $5.12 (145.0%) |
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.