Discounted Cash Flow
Nathans Famous, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $96.3m | $7.5m | $9.3m | 7.8% | $1.79 |
| 2018 | $104.2m (8.3%) | $2.6m (-64.9%) | $18.3m (97.1%) | 2.5% (-67.5%) | $0.63 (-64.8%) |
| 2019 | $101.8m (-2.3%) | $21.5m (717.2%) | $10.7m (-41.5%) | 21.1% (736.1%) | $5.13 (714.3%) |
| 2020 | $103.3m (1.4%) | $13.4m (-37.5%) | $11.5m (7.2%) | 13.0% (-38.4%) | $1.40 (-72.7%) |
| 2021 | $75.8m (-26.6%) | $11.1m (-17.6%) | $11.2m (-2.3%) | 14.6% (12.3%) | $2.69 (92.1%) |
| 2022 | $114.9m (51.5%) | $13.6m (22.8%) | $15.8m (41.2%) | 11.8% (-19.0%) | $3.30 (22.7%) |
| 2023 | $130.8m (13.8%) | $19.6m (44.3%) | $19.2m (21.3%) | 15.0% (26.8%) | $4.80 (45.5%) |
| 2024 | $138.6m (6.0%) | $19.6m (-0.0%) | $19.7m (2.5%) | 14.2% (-5.7%) | $4.81 (0.2%) |
| 2025 | $148.2m (6.9%) | $24.0m (22.5%) | $25.0m (27.1%) | 16.2% (14.6%) | $5.88 (22.2%) |
| 2026 | $162.1m (9.4%) | $20.0m (-16.7%) | $17.9m (-28.6%) | 12.4% (-23.8%) | $4.89 (-16.8%) |
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.