Discounted Cash Flow
Amkor Technology, 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 | $3.9b | $164.2m | $79.4m | 4.2% | $0.69 |
| 2017 | $4.2b (7.5%) | $260.7m (58.8%) | $67.3m (-15.2%) | 6.2% (47.7%) | $1.09 (58.0%) |
| 2018 | $4.3b (3.1%) | $127.1m (-51.3%) | $116.3m (72.7%) | 2.9% (-52.7%) | $0.53 (-51.4%) |
| 2019 | $4.1b (-6.1%) | $120.9m (-4.9%) | $91.4m (-21.4%) | 3.0% (1.3%) | $0.50 (-5.7%) |
| 2020 | $5.1b (24.6%) | $338.1m (179.7%) | $217.0m (137.4%) | 6.7% (124.4%) | $1.40 (180.0%) |
| 2021 | $6.1b (21.5%) | $643.0m (90.2%) | $341.5m (57.4%) | 10.5% (56.5%) | $2.64 (88.6%) |
| 2022 | $7.1b (15.5%) | $765.8m (19.1%) | $190.5m (-44.2%) | 10.8% (3.1%) | $3.13 (18.6%) |
| 2023 | $6.5b (-8.3%) | $359.8m (-53.0%) | $520.6m (173.3%) | 5.5% (-48.8%) | $1.46 (-53.4%) |
| 2024 | $6.3b (-2.9%) | $354.0m (-1.6%) | $345.1m (-33.7%) | 5.6% (1.3%) | $1.44 (-1.4%) |
| 2025 | $6.7b (6.2%) | $373.9m (5.6%) | $191.0m (-44.7%) | 5.6% (-0.5%) | $1.51 (4.9%) |
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.