Discounted Cash Flow
Team 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 | $1.2b | $-12.7m | $33.8m | -1.1% | $-0.45 |
| 2017 | $1.2b (0.3%) | $-104.2m (-721.7%) | $-50.5m (-249.7%) | -8.7% (-719.3%) | $-3.49 (-675.6%) |
| 2018 | $1.2b (3.9%) | $-63.1m (39.4%) | $14.7m (129.1%) | -5.1% (41.6%) | $-2.10 (39.8%) |
| 2019 | $1.2b (-6.7%) | $-32.4m (48.7%) | $29.8m (102.8%) | -2.8% (45.0%) | $-1.07 (49.0%) |
| 2020 | $852.5m (-26.7%) | $-237.2m (-631.7%) | $32.8m (10.1%) | -27.8% (-898.5%) | $-7.74 (-623.4%) |
| 2021 | $874.6m (2.6%) | $-186.0m (21.6%) | $-53.1m (-261.7%) | -21.3% (23.6%) | $-6.01 (22.4%) |
| 2022 | $840.2m (-3.9%) | $70.1m (137.7%) | $-82.6m (-55.7%) | 8.3% (139.2%) | $16.73 (378.4%) |
| 2023 | $862.6m (2.7%) | $-75.7m (-208.1%) | $-21.4m (74.1%) | -8.8% (-205.2%) | $-17.32 (-203.5%) |
| 2024 | $852.3m (-1.2%) | $-38.3m (49.5%) | $13.3m (162.1%) | -4.5% (48.9%) | $-8.64 (50.1%) |
| 2025 | $896.5m (5.2%) | $-49.2m (-28.6%) | $-20.6m (-255.1%) | -5.5% (-22.3%) | $-11.70 (-35.4%) |
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.