Discounted Cash Flow
Champion Homes, 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) |
|---|---|---|---|---|---|
| 2017 | $236.5m | $5.0k | $1.5m | 0.0% | — |
| 2018 | $1.1b (350.2%) | $15.8m (315900.0%) | $22.2m (1366.0%) | 1.5% (70092.3%) | — |
| 2019 | $1.4b (27.7%) | $-58.2m (-468.4%) | $53.1m (139.6%) | -4.3% (-388.4%) | — |
| 2020 | $1.4b (0.7%) | $58.2m (199.9%) | $61.4m (15.5%) | 4.2% (199.2%) | — |
| 2021 | $1.4b (3.7%) | $84.9m (46.0%) | $145.9m (137.8%) | 6.0% (40.7%) | — |
| 2022 | $2.2b (55.3%) | $248.0m (192.2%) | $192.5m (32.0%) | 11.2% (88.1%) | — |
| 2023 | $2.6b (18.1%) | $0 (-100.0%) | $364.0m (89.1%) | 0.0% (-100.0%) | — |
| 2024 | $2.0b (-22.3%) | $0 | $169.8m (-53.4%) | 0.0% | — |
| 2025 | $2.5b (22.7%) | $3.2m | $190.3m (12.1%) | 0.1% | — |
| 2026 | $2.7b (7.3%) | $7.3m (126.2%) | $269.7m (41.7%) | 0.3% (110.9%) | — |
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.