Discounted Cash Flow
Tredegar Corp.
—
—
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 | — | $24.5m | $3.4m | — | $0.75 |
| 2017 | — | $1 (-100.0%) | $43.9m (1184.1%) | — | $1.16 (54.7%) |
| 2018 | — | $61.6m (5307241279.3%) | $57.0m (29.9%) | — | $1.86 (60.3%) |
| 2019 | — | $58.5m (-5.0%) | $65.0m (14.1%) | — | $1.76 (-5.4%) |
| 2020 | — | $-16.8m (-128.8%) | $51.0m (-21.5%) | — | $-0.51 (-129.0%) |
| 2021 | — | $57.9m (444.2%) | $43.2m (-15.3%) | — | $1.72 (437.3%) |
| 2022 | — | $28.4m (-51.0%) | $-57.7m (-233.5%) | — | $0.84 (-51.2%) |
| 2023 | — | $-99.2m (-449.4%) | $-2.5m (95.8%) | — | $-3.10 (-469.0%) |
| 2024 | — | $1.0m (101.1%) | $11.2m (555.4%) | — | $0.03 (101.0%) |
| 2025 | — | $24.1m (2204.8%) | $15.7m (41.0%) | — | $0.69 (2200.0%) |
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.