Discounted Cash Flow
Skyward Specialty Insurance Group, 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) |
|---|---|---|---|---|---|
| 2021 | $550.2m | $18.5m | $173.1m | 3.4% | $1.21 |
| 2022 | $642.4m (16.8%) | $18.9m (2.0%) | $18.9m (-89.1%) | 2.9% (-12.6%) | $1.24 (2.5%) |
| 2023 | $886.0m (37.9%) | $1.7m (-91.1%) | $335.1m (1674.9%) | 0.2% (-93.6%) | $2.34 (88.7%) |
| 2024 | $1.2b (29.8%) | $0 (-100.0%) | $300.9m (-10.2%) | 0.0% (-100.0%) | $2.97 (26.9%) |
| 2025 | $1.4b (23.2%) | $0 | $402.6m (33.8%) | 0.0% | $4.21 (41.8%) |
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.