Discounted Cash Flow
Valmont 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 | $2.5b | $173.2m | $161.2m | 6.9% | — |
| 2017 | $2.7b (8.9%) | $116.2m (-32.9%) | $90.5m (-43.9%) | 4.2% (-38.4%) | — |
| 2018 | $2.8b (0.4%) | $94.4m (-18.8%) | $81.0m (-10.4%) | 3.4% (-19.2%) | — |
| 2019 | $2.8b (0.4%) | $153.8m (63.0%) | $210.2m (159.4%) | 5.6% (62.4%) | — |
| 2020 | $2.9b (4.6%) | $140.7m (-8.5%) | $209.6m (-0.3%) | 4.9% (-12.6%) | — |
| 2021 | $3.5b (20.9%) | $195.6m (39.0%) | $-41.9m (-120.0%) | 5.6% (15.0%) | — |
| 2022 | $4.3b (24.1%) | $250.9m (28.2%) | $233.0m (656.7%) | 5.8% (3.3%) | — |
| 2023 | $4.2b (-3.9%) | $150.8m (-39.9%) | $210.0m (-9.9%) | 3.6% (-37.4%) | — |
| 2024 | $4.1b (-2.4%) | $348.3m (130.9%) | $493.2m (134.9%) | 8.5% (136.5%) | — |
| 2025 | $4.1b (0.7%) | $350.3m (0.6%) | $311.4m (-36.9%) | 8.5% (-0.1%) | — |
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.