Discounted Cash Flow
SPX Technologies, 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 | $1.5b | $-67.2m | $-5.2m | -4.6% | $-2.05 |
| 2017 | $1.4b (-3.2%) | $89.3m (232.9%) | $36.6m (803.8%) | 6.3% (237.2%) | $2.11 (202.9%) |
| 2018 | $1.5b (7.9%) | $81.2m (-9.1%) | $98.2m (168.3%) | 5.3% (-15.7%) | $1.89 (-10.4%) |
| 2019 | $1.5b (-0.9%) | $65.3m (-19.6%) | $130.8m (33.2%) | 4.3% (-18.9%) | $1.61 (-14.8%) |
| 2020 | $1.6b (2.2%) | $97.2m (48.9%) | $104.8m (-19.9%) | 6.2% (45.6%) | $2.18 (35.4%) |
| 2021 | $1.2b (-21.8%) | $425.4m (337.7%) | $165.0m (57.4%) | 34.9% (459.7%) | $9.39 (330.7%) |
| 2022 | $1.5b (19.8%) | $200.0k (-100.0%) | $-131.1m (-179.5%) | 0.0% (-100.0%) | $0.00 (-100.0%) |
| 2023 | $1.7b (19.2%) | $89.9m (44850.0%) | $219.9m (267.7%) | 5.2% (37613.9%) | $1.97 |
| 2024 | $2.0b (13.9%) | $200.5m (123.0%) | $275.1m (25.1%) | 10.1% (95.7%) | $4.34 (120.3%) |
| 2025 | $2.3b (14.2%) | $244.0m (21.7%) | $243.5m (-11.5%) | 10.8% (6.6%) | $5.10 (17.5%) |
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.