Discounted Cash Flow
Nordson Corp.
—
—
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 | $1.8b | $271.8m | $270.3m | 15.0% | $4.76 |
| 2017 | $2.1b (14.3%) | $295.8m (8.8%) | $278.1m (2.9%) | 14.3% (-4.8%) | $5.14 (8.0%) |
| 2018 | $2.3b (9.1%) | $377.4m (27.6%) | $414.8m (49.2%) | 16.7% (17.0%) | $6.51 (26.7%) |
| 2019 | $2.2b (-2.7%) | $337.1m (-10.7%) | $318.6m (-23.2%) | 15.4% (-8.2%) | $5.87 (-9.8%) |
| 2020 | $2.1b (-3.3%) | $249.5m (-26.0%) | $451.9m (41.8%) | 11.8% (-23.4%) | $4.32 (-26.4%) |
| 2021 | $2.4b (11.4%) | $454.4m (82.1%) | $507.6m (12.3%) | 19.2% (63.5%) | $7.82 (81.0%) |
| 2022 | $2.6b (9.7%) | $513.1m (12.9%) | $461.7m (-9.0%) | 19.8% (3.0%) | $8.90 (13.8%) |
| 2023 | $2.6b (1.5%) | $487.5m (-5.0%) | $606.7m (31.4%) | 18.5% (-6.4%) | $8.54 (-4.0%) |
| 2024 | $2.7b (2.3%) | $467.3m (-4.1%) | $491.8m (-18.9%) | 17.4% (-6.3%) | $8.17 (-4.3%) |
| 2025 | $2.8b (3.8%) | $484.5m (3.7%) | $661.1m (34.4%) | 17.4% (-0.1%) | $8.56 (4.8%) |
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.