Discounted Cash Flow
Quanta Services, 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 | $7.7b | $1.7m | $-213.6m | 0.0% | $1.26 |
| 2017 | $9.5b (23.7%) | $3.2m (89.3%) | $-244.7m (-14.5%) | 0.0% (53.0%) | $2.02 (60.3%) |
| 2018 | $11.2b (18.0%) | $2.7m (-18.0%) | $-36.9m (84.9%) | 0.0% (-30.6%) | $1.92 (-5.0%) |
| 2019 | $12.1b (8.4%) | $4.8m (79.3%) | $479.5m (1399.1%) | 0.0% (65.4%) | $2.76 (43.7%) |
| 2020 | $11.2b (-7.5%) | $6.4m (33.4%) | $1.1b (129.6%) | 0.1% (44.2%) | $3.15 (14.1%) |
| 2021 | $13.0b (15.9%) | $6.0m (-5.3%) | $443.4m (-59.7%) | 0.0% (-18.3%) | $3.45 (9.5%) |
| 2022 | $17.1b (31.5%) | $20.5m (239.4%) | $1.1b (137.3%) | 0.1% (158.0%) | $3.42 (-0.9%) |
| 2023 | $20.9b (22.3%) | $6.0m (-70.7%) | $1.6b (49.1%) | 0.0% (-76.0%) | $5.13 (50.0%) |
| 2024 | $23.7b (13.4%) | $22.5m (274.3%) | $2.0b (27.5%) | 0.1% (230.2%) | $6.16 (20.1%) |
| 2025 | $28.5b (20.3%) | $13.5m (-39.7%) | $2.1b (4.1%) | 0.0% (-49.9%) | $6.91 (12.2%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.