Discounted Cash Flow
Freightcar America, 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 | $523.7m | $12.3m | $-13.6m | 2.4% | $1.00 |
| 2017 | $409.5m (-21.8%) | $-22.6m (-283.1%) | $39.4m (388.9%) | -5.5% (-334.2%) | $-1.82 (-282.0%) |
| 2018 | $310.6m (-24.1%) | $-40.6m (-79.9%) | $-33.8m (-185.9%) | -13.1% (-137.1%) | $-3.26 (-79.1%) |
| 2019 | $223.5m (-28.0%) | $-75.2m (-85.3%) | $-24.6m (27.4%) | -33.6% (-157.5%) | $-5.95 (-82.5%) |
| 2020 | $104.1m (-53.4%) | $-84.4m (-12.3%) | $-68.8m (-180.0%) | -81.2% (-141.3%) | $-6.29 (-5.7%) |
| 2021 | $199.8m (92.0%) | $-41.4m (50.9%) | $-57.7m (16.1%) | -20.7% (74.4%) | $-2.00 (68.2%) |
| 2022 | $361.5m (80.9%) | $-38.8m (6.3%) | $3.7m (106.4%) | -10.7% (48.2%) | $-1.56 (22.0%) |
| 2023 | $356.8m (-1.3%) | $-23.6m (39.3%) | $-8.0m (-315.7%) | -6.6% (38.5%) | $-1.18 (24.4%) |
| 2024 | $557.7m (56.3%) | $-75.8m (-221.4%) | $39.9m (601.9%) | -13.6% (-105.6%) | $-3.12 (-164.4%) |
| 2025 | $500.7m (-10.2%) | $38.1m (150.3%) | $31.4m (-21.3%) | 7.6% (156.0%) | $1.16 (137.2%) |
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.