Discounted Cash Flow
Powell Industries 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 | $565.2m | $15.5m | $71.9m | 2.7% | $1.36 |
| 2017 | $395.9m (-30.0%) | $-9.5m (-161.2%) | $33.2m (-53.8%) | -2.4% (-187.3%) | $-0.83 (-161.0%) |
| 2018 | $448.7m (13.3%) | $-7.2m (24.6%) | $-33.0m (-199.6%) | -1.6% (33.5%) | $-0.62 (25.3%) |
| 2019 | $517.2m (15.3%) | $9.9m (238.3%) | $64.5m (295.2%) | 1.9% (220.0%) | $0.85 (237.1%) |
| 2020 | $518.5m (0.3%) | $16.7m (68.5%) | $67.3m (4.3%) | 3.2% (68.0%) | $1.43 (68.2%) |
| 2021 | $470.6m (-9.2%) | $631.0k (-96.2%) | $-33.4m (-149.6%) | 0.1% (-95.8%) | $0.05 (-96.5%) |
| 2022 | $532.6m (13.2%) | $13.7m (2077.0%) | $-6.0m (81.9%) | 2.6% (1823.5%) | $1.16 (2220.0%) |
| 2023 | $699.3m (31.3%) | $54.5m (296.9%) | $174.7m (2996.3%) | 7.8% (202.3%) | $4.59 (295.7%) |
| 2024 | $1.0b (44.8%) | $149.8m (174.8%) | $96.7m (-44.7%) | 14.8% (89.8%) | $12.51 (172.5%) |
| 2025 | $1.1b (9.1%) | $180.7m (20.6%) | $154.8m (60.1%) | 16.4% (10.6%) | $14.98 (19.7%) |
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.