Discounted Cash Flow
Wesco International 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 | $7.3b | $101.6m | $282.3m | 1.4% | $2.30 |
| 2017 | $7.7b (4.7%) | $163.5m (60.9%) | $127.6m (-54.8%) | 2.1% (53.7%) | $3.42 (48.7%) |
| 2018 | $8.2b (6.5%) | $227.3m (39.1%) | $260.5m (104.1%) | 2.8% (30.6%) | $4.87 (42.4%) |
| 2019 | $8.4b (2.2%) | $223.4m (-1.7%) | $180.3m (-30.8%) | 2.7% (-3.9%) | $5.18 (6.4%) |
| 2020 | $12.3b (47.5%) | $100.6m (-55.0%) | $487.3m (170.2%) | 0.8% (-69.5%) | $1.53 (-70.5%) |
| 2021 | $18.2b (47.8%) | $465.4m (362.8%) | $12.4m (-97.5%) | 2.6% (213.1%) | $8.11 (430.1%) |
| 2022 | $21.4b (17.6%) | $860.5m (84.9%) | $-88.4m (-813.4%) | 4.0% (57.3%) | $15.83 (95.2%) |
| 2023 | $22.4b (4.5%) | $765.5m (-11.0%) | $400.9m (553.5%) | 3.4% (-14.9%) | $13.86 (-12.4%) |
| 2024 | $21.8b (-2.5%) | $717.6m (-6.3%) | $1.0b (151.1%) | 3.3% (-3.8%) | $13.26 (-4.3%) |
| 2025 | $23.5b (7.8%) | $640.2m (-10.8%) | $25.2m (-97.5%) | 2.7% (-17.2%) | $13.26 (0.0%) |
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.