Discounted Cash Flow
Northwest Bancshares, 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 | — | $49.7m | $121.7m | — | $0.50 |
| 2017 | — | $94.5m (90.2%) | $152.3m (25.2%) | — | $0.94 (88.0%) |
| 2018 | — | $105.5m (11.7%) | $133.7m (-12.3%) | — | $1.03 (9.6%) |
| 2019 | — | $110.4m (4.7%) | $116.6m (-12.8%) | — | $1.05 (1.9%) |
| 2020 | — | $74.9m (-32.2%) | $128.2m (10.0%) | — | $0.62 (-41.0%) |
| 2021 | — | $154.3m (106.2%) | $187.9m (46.6%) | — | $1.22 (96.8%) |
| 2022 | — | $133.7m (-13.4%) | $171.1m (-9.0%) | — | $1.05 (-13.9%) |
| 2023 | — | $135.0m (1.0%) | $84.3m (-50.7%) | — | $1.06 (1.0%) |
| 2024 | — | $100.3m (-25.7%) | $125.4m (48.7%) | — | $0.79 (-25.5%) |
| 2025 | — | $126.0m (25.7%) | $141.8m (13.1%) | — | $0.93 (17.7%) |
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.