Discounted Cash Flow
Wafd 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 | $420.2m | $164.0m | $183.8m | 39.0% | $1.79 |
| 2017 | $431.9m (2.8%) | $173.5m (5.8%) | $164.2m (-10.6%) | 40.2% (2.9%) | $1.95 (8.9%) |
| 2018 | $472.1m (9.3%) | $203.8m (17.5%) | $163.6m (-0.4%) | 43.2% (7.5%) | $2.40 (23.1%) |
| 2019 | $481.1m (1.9%) | $210.3m (3.1%) | $198.5m (21.4%) | 43.7% (1.2%) | $2.61 (8.8%) |
| 2020 | $23.7m (-95.1%) | $173.4m (-17.5%) | $134.7m (-32.2%) | 732.1% (1575.0%) | $2.26 (-13.4%) |
| 2021 | $24.7m (4.2%) | $183.6m (5.9%) | $285.0m (111.6%) | 743.8% (1.6%) | $2.39 (5.8%) |
| 2022 | $25.9m (5.1%) | $236.3m (28.7%) | $256.7m (-9.9%) | 911.0% (22.5%) | $3.40 (42.3%) |
| 2023 | $26.1m (0.4%) | $257.4m (8.9%) | $198.9m (-22.5%) | 988.2% (8.5%) | $3.72 (9.4%) |
| 2024 | $27.5m (5.6%) | $200.0m (-22.3%) | $414.6m (108.4%) | 727.2% (-26.4%) | $2.50 (-32.8%) |
| 2025 | $29.6m (7.8%) | $226.1m (13.0%) | $208.2m (-49.8%) | 762.5% (4.8%) | $2.64 (5.6%) |
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.