Discounted Cash Flow
Accuray 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 | $398.8m | $-25.5m | $25.5m | -6.4% | — |
| 2017 | $383.4m (-3.9%) | $-29.6m (-16.0%) | $-5.4m (-121.2%) | -7.7% (-20.6%) | $-0.36 |
| 2018 | $404.9m (5.6%) | $-23.9m (19.2%) | $12.1m (322.8%) | -5.9% (23.5%) | $-0.28 (22.2%) |
| 2019 | $418.8m (3.4%) | $-16.4m (31.3%) | $-34.0m (-381.6%) | -3.9% (33.5%) | $-0.19 (32.1%) |
| 2020 | $382.9m (-8.6%) | $3.8m (123.3%) | $-5.0m (85.2%) | 1.0% (125.5%) | $0.04 (121.1%) |
| 2021 | $396.3m (3.5%) | $-6.3m (-264.9%) | $36.2m (820.0%) | -1.6% (-259.3%) | $-0.07 (-275.0%) |
| 2022 | $429.9m (8.5%) | $-5.3m (15.3%) | $-7.1m (-119.7%) | -1.2% (21.9%) | $-0.06 (14.3%) |
| 2023 | $447.6m (4.1%) | $-9.3m (-73.6%) | $2.9m (141.1%) | -2.1% (-66.7%) | $-0.10 (-66.7%) |
| 2024 | $446.6m (-0.2%) | $-15.5m (-67.5%) | $-15.5m (-630.1%) | -3.5% (-67.9%) | $-0.16 (-60.0%) |
| 2025 | $458.5m (2.7%) | $-1.6m (89.8%) | $-1.4m (90.9%) | -0.3% (90.0%) | $-0.02 (87.5%) |
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.