Discounted Cash Flow
Quanex Building Products 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 | $928.2m | $-1.9m | $49.2m | -0.2% | $-0.05 |
| 2017 | $866.6m (-6.6%) | $18.7m (1105.0%) | $44.0m (-10.5%) | 2.2% (1176.5%) | $0.55 (1200.0%) |
| 2018 | $889.8m (2.7%) | $26.3m (40.9%) | $78.1m (77.6%) | 3.0% (37.2%) | $0.76 (38.2%) |
| 2019 | $893.8m (0.5%) | $-46.7m (-277.5%) | $71.5m (-8.5%) | -5.2% (-276.7%) | $-1.42 (-286.8%) |
| 2020 | $851.6m (-4.7%) | $38.5m (182.4%) | $75.1m (5.0%) | 4.5% (186.5%) | $1.18 (183.1%) |
| 2021 | $1.1b (25.9%) | $57.0m (48.0%) | $54.6m (-27.3%) | 5.3% (17.6%) | $1.72 (45.8%) |
| 2022 | $1.2b (13.9%) | $88.3m (55.0%) | $64.8m (18.8%) | 7.2% (36.1%) | $2.67 (55.2%) |
| 2023 | $1.1b (-7.4%) | $82.5m (-6.6%) | $109.7m (69.1%) | 7.3% (0.9%) | $2.51 (-6.0%) |
| 2024 | $1.3b (13.0%) | $33.1m (-59.9%) | $51.7m (-52.8%) | 2.6% (-64.5%) | $0.91 (-63.7%) |
| 2025 | $1.8b (43.8%) | $-250.8m (-858.7%) | $102.3m (97.7%) | -13.6% (-627.6%) | $-5.43 (-696.7%) |
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.