Discounted Cash Flow
Arlo Technologies, 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) |
|---|---|---|---|---|---|
| 2017 | $370.7m | $6.5m | $-39.1m | 1.8% | $0.11 |
| 2018 | $464.9m (25.4%) | $-75.5m (-1252.6%) | $-33.7m (13.8%) | -16.2% (-1018.9%) | $-1.12 (-1167.2%) |
| 2019 | $370.0m (-20.4%) | $-86.0m (-13.9%) | $8.1m (124.0%) | -23.2% (-43.1%) | $-1.14 (-2.0%) |
| 2020 | $357.2m (-3.5%) | $-101.3m (-17.8%) | $-47.1m (-682.5%) | -28.3% (-22.0%) | $-1.30 (-13.3%) |
| 2021 | $435.1m (21.8%) | $-56.0m (44.7%) | $-23.6m (49.9%) | -12.9% (54.6%) | $-0.68 (47.7%) |
| 2022 | $490.4m (12.7%) | $-56.6m (-1.1%) | $-48.0m (-103.5%) | -11.5% (10.3%) | $-0.65 (4.1%) |
| 2023 | $491.2m (0.2%) | $-22.0m (61.1%) | $35.5m (173.9%) | -4.5% (61.1%) | $-0.24 (63.4%) |
| 2024 | $510.9m (4.0%) | $-30.5m (-38.4%) | $48.6m (37.1%) | -6.0% (-33.1%) | $-0.31 (-30.2%) |
| 2025 | $529.3m (3.6%) | $14.9m (148.9%) | $66.9m (37.6%) | 2.8% (147.2%) | $0.14 (146.3%) |
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.