Discounted Cash Flow
West Fraser Timber Co. Ltd. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $4.4b | $790.0m | $968.0m | 18.1% | $8.56 |
| 2021 | $10.5b (140.5%) | $3.9b (393.4%) | $2.2b (130.7%) | 37.1% (105.1%) | $27.03 (215.8%) |
| 2022 | $9.7b (-7.8%) | $2.6b (-33.5%) | $217.0m (-90.3%) | 26.7% (-27.9%) | $21.06 (-22.1%) |
| 2023 | $6.5b (-33.5%) | $-228.0m (-108.8%) | $396.0m (82.5%) | -3.5% (-113.2%) | $-2.01 (-109.5%) |
| 2024 | $6.2b (-4.3%) | $38.0m (116.7%) | $521.0m (31.6%) | 0.6% (117.4%) | $-0.06 (97.0%) |
| 2025 | $5.5b (-11.5%) | $-1.2b (-3181.6%) | $-33.0m (-106.3%) | -21.4% (-3583.3%) | $-11.87 (-19683.3%) |
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.