Discounted Cash Flow
Standex International Corp./De/
—
—
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 | $751.6m | $52.1m | $80.3m | 6.9% | $4.11 |
| 2017 | $755.3m (0.5%) | $46.5m (-10.6%) | $63.4m (-21.0%) | 6.2% (-11.0%) | $3.68 (-10.5%) |
| 2018 | $868.4m (15.0%) | $36.6m (-21.4%) | $64.9m (2.3%) | 4.2% (-31.6%) | $2.88 (-21.7%) |
| 2019 | $791.6m (-8.8%) | $67.9m (85.5%) | $73.3m (13.0%) | 8.6% (103.5%) | $5.40 (87.5%) |
| 2020 | $604.5m (-23.6%) | $20.2m (-70.3%) | $25.7m (-64.9%) | 3.3% (-61.1%) | $1.64 (-69.6%) |
| 2021 | $656.2m (8.6%) | $36.5m (80.7%) | $61.8m (140.4%) | 5.6% (66.4%) | $3.00 (82.9%) |
| 2022 | $735.3m (12.1%) | $61.4m (68.3%) | $54.2m (-12.3%) | 8.3% (50.2%) | $5.13 (71.0%) |
| 2023 | $741.0m (0.8%) | $139.0m (126.4%) | $66.5m (22.6%) | 18.8% (124.7%) | $11.77 (129.4%) |
| 2024 | $720.6m (-2.8%) | $73.1m (-47.4%) | $73.0m (9.8%) | 10.1% (-45.9%) | $6.22 (-47.2%) |
| 2025 | $790.1m (9.6%) | $55.8m (-23.7%) | $41.3m (-43.5%) | 7.1% (-30.4%) | $4.68 (-24.8%) |
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.