Discounted Cash Flow
Shengfeng Development Ltd. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $287.5m | $6.1m | $-5.6m | 2.1% | — |
| 2021 | $346.7m (20.6%) | $6.9m (13.2%) | $-8.8m (-57.5%) | 2.0% (-6.1%) | — |
| 2022 | $370.3m (6.8%) | $7.8m (12.9%) | $22.0k (100.2%) | 2.1% (5.7%) | — |
| 2023 | $404.1m (9.1%) | $10.3m (32.2%) | $1.3m (5959.1%) | 2.5% (21.1%) | — |
| 2024 | $504.2m (24.8%) | $10.9m (5.7%) | $-14.5m (-1184.4%) | 2.2% (-15.3%) | — |
| 2025 | $572.5m (13.6%) | $11.9m (9.6%) | $-2.9m (80.1%) | 2.1% (-3.4%) | — |
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.