Discounted Cash Flow
Village Super Market 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 | $1.6b | $25.0m | $44.1m | 1.5% | — |
| 2017 | $1.6b (-1.9%) | $22.9m (-8.5%) | $18.4m (-58.2%) | 1.4% (-6.7%) | — |
| 2018 | $1.6b (0.5%) | $25.1m (9.4%) | $23.4m (27.1%) | 1.6% (8.9%) | — |
| 2019 | $1.6b (2.0%) | $25.5m (1.8%) | $27.8m (18.7%) | 1.6% (-0.1%) | — |
| 2020 | $1.8b (9.8%) | $24.9m (-2.3%) | $29.5m (5.9%) | 1.4% (-11.1%) | — |
| 2021 | $2.0b (12.5%) | $20.0m (-19.8%) | $27.5m (-6.8%) | 1.0% (-28.7%) | — |
| 2022 | $2.1b (1.5%) | $26.8m (34.2%) | $36.4m (32.4%) | 1.3% (32.2%) | — |
| 2023 | $2.2b (5.1%) | $49.7m (85.3%) | $58.1m (59.8%) | 2.3% (76.3%) | — |
| 2024 | $2.2b (3.2%) | $50.5m (1.5%) | $17.7m (-69.5%) | 2.3% (-1.7%) | — |
| 2025 | $2.3b (3.8%) | $56.4m (11.7%) | $34.5m (94.3%) | 2.4% (7.7%) | — |
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.