Discounted Cash Flow
Enpro 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) |
|---|---|---|---|---|---|
| 2016 | $1.2b | $-40.1m | $28.7m | -3.4% | $-1.86 |
| 2017 | $1.3b (10.3%) | $539.8m (1446.1%) | $5.6m (-80.5%) | 41.2% (1320.8%) | $25.28 (1459.1%) |
| 2018 | $1.5b (17.0%) | $19.6m (-96.4%) | $163.8m (2825.0%) | 1.3% (-96.9%) | $0.94 (-96.3%) |
| 2019 | $1.2b (-21.3%) | $0 (-100.0%) | $55.2m (-66.3%) | 0.0% (-100.0%) | $1.86 (97.9%) |
| 2020 | $1.1b (-10.9%) | $400.0k | $-24.5m (-144.4%) | 0.0% | $8.98 (382.8%) |
| 2021 | $1.1b (6.3%) | $400.0k (0.0%) | $-18.8m (23.3%) | 0.0% (-5.9%) | $8.60 (-4.2%) |
| 2022 | $1.1b (-3.7%) | $-2.8m (-800.0%) | $-8.1m (56.9%) | -0.3% (-827.1%) | $9.86 (14.7%) |
| 2023 | $1.1b (-3.6%) | $-3.9m (-39.3%) | $-34.5m (-325.9%) | -0.4% (-44.5%) | $1.06 (-89.2%) |
| 2024 | $1.0b (-1.0%) | $0 (100.0%) | $-29.1m (15.7%) | 0.0% (100.0%) | $3.48 (228.3%) |
| 2025 | $1.1b (9.0%) | $0 | $-42.0m (-44.3%) | 0.0% | $1.92 (-44.8%) |
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.