Discounted Cash Flow
Seaboard Corp. /De/
—
—
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 | $5.4b | $312.0m | $269.0m | 5.8% | $266.50 |
| 2017 | $5.8b (8.0%) | $247.0m (-20.8%) | $72.0m (-73.2%) | 4.3% (-26.7%) | $211.01 (-20.8%) |
| 2018 | $6.6b (13.3%) | $-17.0m (-106.9%) | $76.0m (5.6%) | -0.3% (-106.1%) | $-14.61 (-106.9%) |
| 2019 | $6.8b (3.9%) | $283.0m (1764.7%) | $-178.0m (-334.2%) | 4.1% (1702.2%) | $242.78 (1761.7%) |
| 2020 | $7.1b (4.2%) | $283.0m (0.0%) | $32.0m (118.0%) | 4.0% (-4.0%) | $244.21 (0.6%) |
| 2021 | $9.2b (29.5%) | $570.0m (101.4%) | $-368.0m (-1250.0%) | 6.2% (55.5%) | $490.36 (100.8%) |
| 2022 | $11.2b (21.8%) | $580.0m (1.8%) | $202.0m (154.9%) | 5.2% (-16.5%) | $499.66 (1.9%) |
| 2023 | $9.6b (-15.0%) | $226.0m (-61.0%) | $204.0m (1.0%) | 2.4% (-54.2%) | $202.21 (-59.5%) |
| 2024 | $9.1b (-4.8%) | $88.0m (-61.1%) | $8.0m (-96.1%) | 1.0% (-59.1%) | $90.62 (-55.2%) |
| 2025 | $9.7b (7.1%) | $496.0m (463.6%) | $6.0m (-25.0%) | 5.1% (426.3%) | $514.46 (467.7%) |
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.