Discounted Cash Flow
Silgan Holdings 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 | $3.6b | $153.4m | $202.7m | 4.2% | $2.56 |
| 2017 | $4.1b (13.2%) | $269.7m (75.8%) | $215.3m (6.3%) | 6.6% (55.3%) | $2.44 (-4.7%) |
| 2018 | $4.4b (8.8%) | $224.0m (-16.9%) | $315.5m (46.5%) | 5.0% (-23.6%) | $2.03 (-16.8%) |
| 2019 | $4.5b (0.9%) | $193.8m (-13.5%) | $276.4m (-12.4%) | 4.3% (-14.3%) | $1.75 (-13.8%) |
| 2020 | $4.9b (9.6%) | $308.7m (59.3%) | $378.3m (36.9%) | 6.3% (45.3%) | $2.79 (59.4%) |
| 2021 | $5.7b (15.3%) | $359.1m (16.3%) | $324.6m (-14.2%) | 6.3% (0.8%) | $3.25 (16.5%) |
| 2022 | $6.4b (12.9%) | $340.8m (-5.1%) | $532.7m (64.1%) | 5.3% (-16.0%) | $3.09 (-4.9%) |
| 2023 | $6.0b (-6.6%) | $326.0m (-4.4%) | $255.8m (-52.0%) | 5.4% (2.4%) | $3.00 (-2.9%) |
| 2024 | $5.9b (-2.2%) | $276.4m (-15.2%) | $459.1m (79.5%) | 4.7% (-13.3%) | $2.59 (-13.7%) |
| 2025 | $6.5b (10.7%) | $288.4m (4.4%) | $422.7m (-7.9%) | 4.4% (-5.8%) | $2.71 (4.6%) |
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.