Discounted Cash Flow
Lindsay Corp.
—
—
⚠ Cash flow predictability 49/100 (moderate) —
FCF YoY std dev 71%,
net income 48% (full history)
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $601.7m | $23.6m | $25.1m | 3.9% | $1.86 |
| 2017 | $603.6m (0.3%) | $27.0m (14.4%) | $35.6m (41.8%) | 4.5% (14.0%) | $2.17 (16.7%) |
| 2018 | $638.2m (5.7%) | $23.6m (-12.5%) | $26.7m (-25.2%) | 3.7% (-17.3%) | $1.89 (-12.9%) |
| 2019 | $508.4m (-20.3%) | $2.5m (-89.3%) | $-22.6m (-184.9%) | 0.5% (-86.6%) | $0.20 (-89.4%) |
| 2020 | $539.7m (6.2%) | $45.0m (1678.5%) | $28.7m (226.7%) | 8.3% (1575.3%) | $3.57 (1685.0%) |
| 2021 | $642.4m (19.0%) | $49.6m (10.2%) | $20.3m (-29.0%) | 7.7% (-7.4%) | $3.91 (9.5%) |
| 2022 | $885.9m (37.9%) | $76.3m (53.8%) | $-14.6m (-171.9%) | 8.6% (11.5%) | $5.97 (52.7%) |
| 2023 | $771.3m (-12.9%) | $84.3m (10.6%) | $117.6m (904.4%) | 10.9% (27.0%) | $6.58 (10.2%) |
| 2024 | $680.8m (-11.7%) | $77.2m (-8.5%) | $77.8m (-33.8%) | 11.3% (3.7%) | $6.04 (-8.2%) |
| 2025 | $768.0m (12.8%) | $86.3m (11.8%) | $105.4m (35.4%) | 11.2% (-0.9%) | $6.82 (12.9%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
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): —
Net debt deduction: —
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.