Discounted Cash Flow
Allegro Microsystems, 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) |
|---|---|---|---|---|---|
| 2020 | $650.1m | $134.0k | $35.8m | 0.0% | $0.01 |
| 2021 | $591.2m (-9.1%) | $148.0k (10.4%) | $79.9m (123.2%) | 0.0% (21.4%) | $0.00 (-86.8%) |
| 2022 | $768.7m (30.0%) | $148.0k (0.0%) | $86.2m (7.9%) | 0.0% (-23.1%) | $0.00 (-56.0%) |
| 2023 | $973.7m (26.7%) | $137.0k (-7.4%) | $113.4m (31.6%) | 0.0% (-26.9%) | $0.00 (-8.1%) |
| 2024 | $1.0b (7.8%) | $191.0k (39.4%) | $56.9m (-49.8%) | 0.0% (29.4%) | $0.00 (38.4%) |
| 2025 | $725.0m (-30.9%) | $247.0k (29.3%) | $22.0m (-61.4%) | 0.0% (87.2%) | $0.00 (32.7%) |
| 2026 | $890.1m (22.8%) | $244.0k (-1.2%) | $124.9m (468.8%) | 0.0% (-19.5%) | $0.00 (0.2%) |
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.