Discounted Cash Flow
Gibraltar 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 | $1.0b | $33.7m | $112.0m | 3.3% | $1.07 |
| 2017 | $986.9m (-2.1%) | $62.6m (85.8%) | $58.7m (-47.6%) | 6.3% (89.7%) | $1.97 (84.1%) |
| 2018 | $1.0b (1.6%) | $63.8m (2.0%) | $85.1m (45.0%) | 6.4% (0.4%) | $2.00 (1.5%) |
| 2019 | $1.0b (4.5%) | $65.1m (2.0%) | $118.8m (39.6%) | 6.2% (-2.4%) | $2.01 (0.5%) |
| 2020 | $1.0b (-1.4%) | $64.6m (-0.8%) | $76.0m (-36.0%) | 6.3% (0.6%) | $1.98 (-1.5%) |
| 2021 | $1.3b (29.8%) | $75.6m (17.1%) | $5.4m (-92.9%) | 5.6% (-9.7%) | $2.30 (16.2%) |
| 2022 | $1.4b (3.7%) | $82.4m (9.0%) | $82.6m (1438.7%) | 5.9% (5.0%) | $2.57 (11.7%) |
| 2023 | $1.4b (-0.9%) | $110.5m (34.1%) | $203.5m (146.5%) | 8.0% (35.3%) | $3.61 (40.5%) |
| 2024 | $1.3b (-5.0%) | $137.3m (24.3%) | $153.8m (-24.4%) | 10.5% (30.8%) | $4.50 (24.7%) |
| 2025 | $1.1b (-13.2%) | $-44.4m (-132.3%) | $120.6m (-21.6%) | -3.9% (-137.3%) | $-1.48 (-132.9%) |
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.