Discounted Cash Flow
Woodward, 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 | $2.0b | $180.8m | $259.7m | 8.9% | $2.92 |
| 2017 | $2.1b (3.7%) | $200.5m (10.9%) | $215.2m (-17.1%) | 9.6% (6.9%) | $3.27 (12.0%) |
| 2018 | $2.3b (10.8%) | $180.4m (-10.0%) | $172.2m (-20.0%) | 7.8% (-18.8%) | $2.93 (-10.4%) |
| 2019 | $2.9b (24.7%) | $259.6m (43.9%) | $291.5m (69.4%) | 9.0% (15.4%) | $4.19 (43.0%) |
| 2020 | $2.5b (-13.9%) | $240.4m (-7.4%) | $302.4m (3.7%) | 9.6% (7.6%) | $3.86 (-7.9%) |
| 2021 | $2.2b (-10.0%) | $208.6m (-13.2%) | $427.0m (41.2%) | 9.3% (-3.6%) | $3.30 (-14.5%) |
| 2022 | $2.4b (6.1%) | $171.7m (-17.7%) | $140.8m (-67.0%) | 7.2% (-22.4%) | $2.79 (-15.5%) |
| 2023 | $2.9b (22.3%) | $232.4m (35.3%) | $232.0m (64.8%) | 8.0% (10.6%) | $3.88 (39.1%) |
| 2024 | $3.3b (14.1%) | $373.0m (60.5%) | $342.8m (47.7%) | 11.2% (40.7%) | $6.21 (60.1%) |
| 2025 | $3.6b (7.3%) | $442.1m (18.5%) | $340.4m (-0.7%) | 12.4% (10.5%) | $7.42 (19.5%) |
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.