Discounted Cash Flow
Wesbanco 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 | — | $86.6m | $121.6m | — | $2.16 |
| 2017 | — | $94.5m (9.1%) | $135.6m (11.5%) | — | $2.15 (-0.5%) |
| 2018 | — | $143.1m (51.5%) | $186.9m (37.8%) | — | $2.93 (36.3%) |
| 2019 | — | $158.9m (11.0%) | $151.2m (-19.1%) | — | $2.83 (-3.4%) |
| 2020 | — | $122.0m (-23.2%) | $52.1m (-65.6%) | — | $1.78 (-37.1%) |
| 2021 | — | $242.3m (98.5%) | $327.8m (529.6%) | — | $3.54 (98.9%) |
| 2022 | — | $192.1m (-20.7%) | $196.2m (-40.2%) | — | $3.03 (-14.4%) |
| 2023 | — | $159.0m (-17.2%) | $146.8m (-25.2%) | — | $2.51 (-17.2%) |
| 2024 | — | $151.5m (-4.7%) | $200.7m (36.7%) | — | $2.26 (-10.0%) |
| 2025 | — | $223.1m (47.3%) | $280.0m (39.5%) | — | $2.23 (-1.3%) |
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.