Discounted Cash Flow
UFP Industries 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 | $3.2b | $101.2m | $118.8m | 3.1% | $4.97 |
| 2017 | $3.9b (21.6%) | $119.5m (18.1%) | $65.5m (-44.9%) | 3.0% (-2.9%) | $1.95 (-60.8%) |
| 2018 | $4.5b (13.9%) | $148.6m (24.3%) | $20.8m (-68.2%) | 3.3% (9.2%) | $2.41 (23.6%) |
| 2019 | $4.4b (-1.6%) | $179.7m (20.9%) | $264.4m (1169.5%) | 4.1% (22.9%) | $2.91 (20.7%) |
| 2020 | $5.2b (16.7%) | $246.8m (37.4%) | $247.3m (-6.5%) | 4.8% (17.7%) | $4.00 (37.5%) |
| 2021 | $8.6b (67.6%) | $535.6m (117.1%) | $361.3m (46.1%) | 6.2% (29.5%) | $8.61 (115.2%) |
| 2022 | $9.6b (11.5%) | $692.7m (29.3%) | $657.4m (82.0%) | 7.2% (16.0%) | $11.05 (28.3%) |
| 2023 | $7.2b (-25.0%) | $514.3m (-25.7%) | $779.5m (18.6%) | 7.1% (-1.0%) | $8.21 (-25.7%) |
| 2024 | $6.7b (-7.8%) | $414.6m (-19.4%) | $410.3m (-47.4%) | 6.2% (-12.5%) | $6.78 (-17.4%) |
| 2025 | $6.3b (-5.0%) | $294.8m (-28.9%) | $276.4m (-32.6%) | 4.7% (-25.2%) | $5.00 (-26.3%) |
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.