Discounted Cash Flow
Taylor Morrison Home 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 | $184.0k | $52.6m | $370.7m | 28595.7% | $1.69 |
| 2017 | $577.0k (213.6%) | $91.2m (73.4%) | $382.8m (3.3%) | 15809.4% (-44.7%) | $1.47 (-13.0%) |
| 2018 | $4.2b (732550.4%) | $206.4m (126.2%) | $115.1m (-69.9%) | 4.9% (-100.0%) | $1.85 (25.9%) |
| 2019 | $4.8b (12.6%) | $254.7m (23.4%) | $363.1m (215.4%) | 5.3% (9.5%) | $2.38 (28.6%) |
| 2020 | $6.1b (28.7%) | $243.4m (-4.4%) | $1.1b (199.0%) | 4.0% (-25.7%) | $1.90 (-20.2%) |
| 2021 | $7.5b (22.4%) | $663.0m (172.4%) | $355.4m (-67.3%) | 8.8% (122.5%) | $5.26 (176.8%) |
| 2022 | $8.2b (9.6%) | $1.1b (58.8%) | $1.1b (203.1%) | 12.8% (44.8%) | $9.16 (74.1%) |
| 2023 | $7.4b (-9.8%) | $768.9m (-27.0%) | $772.7m (-28.3%) | 10.4% (-19.0%) | $7.09 (-22.6%) |
| 2024 | $8.2b (10.1%) | $883.3m (14.9%) | $173.7m (-77.5%) | 10.8% (4.3%) | $8.43 (18.9%) |
| 2025 | $8.1b (-0.6%) | $782.5m (-11.4%) | $777.0m (347.2%) | 9.6% (-10.9%) | $7.90 (-6.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.