Discounted Cash Flow
Watts Water Technologies 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 | $1.4b | $84.2m | $102.1m | 6.0% | $2.45 |
| 2017 | $1.5b (4.2%) | $73.1m (-13.2%) | $126.5m (23.9%) | 5.0% (-16.7%) | $2.12 (-13.5%) |
| 2018 | $1.6b (7.4%) | $128.0m (75.1%) | $133.5m (5.5%) | 8.2% (63.0%) | $3.73 (75.9%) |
| 2019 | $1.6b (2.3%) | $131.5m (2.7%) | $164.8m (23.4%) | 8.2% (0.4%) | $3.86 (3.5%) |
| 2020 | $1.5b (-5.7%) | $114.3m (-13.1%) | $185.0m (12.3%) | 7.6% (-7.8%) | $3.37 (-12.7%) |
| 2021 | $1.8b (19.9%) | $165.7m (45.0%) | $154.1m (-16.7%) | 9.2% (20.9%) | $4.90 (45.4%) |
| 2022 | $2.0b (9.4%) | $251.5m (51.8%) | $195.9m (27.1%) | 12.7% (38.7%) | $7.51 (53.3%) |
| 2023 | $2.1b (3.9%) | $262.1m (4.2%) | $281.1m (43.5%) | 12.7% (0.3%) | $7.85 (4.5%) |
| 2024 | $2.3b (9.5%) | $291.2m (11.1%) | $325.8m (15.9%) | 12.9% (1.4%) | $8.70 (10.8%) |
| 2025 | $2.4b (8.3%) | $340.8m (17.0%) | $356.3m (9.4%) | 14.0% (8.1%) | $10.17 (16.9%) |
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.