Discounted Cash Flow
A10 Networks, 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 | $230.0m | $-20.9m | $13.9m | -9.1% | $-0.32 |
| 2017 | $235.4m (2.4%) | $-10.8m (48.7%) | $8.6m (-38.3%) | -4.6% (49.8%) | $-0.15 (53.1%) |
| 2018 | $232.2m (-1.4%) | $-27.6m (-156.9%) | $-5.5m (-164.0%) | -11.9% (-160.4%) | $-0.38 (-153.3%) |
| 2019 | $212.6m (-8.4%) | $-17.8m (35.5%) | $-4.8m (13.2%) | -8.4% (29.5%) | $-0.23 (39.5%) |
| 2020 | $225.5m (6.1%) | $17.8m (200.0%) | $51.7m (1185.2%) | 7.9% (194.3%) | $0.23 (200.0%) |
| 2021 | $250.0m (10.9%) | $94.9m (432.6%) | $44.9m (-13.1%) | 37.9% (380.4%) | $1.23 (434.8%) |
| 2022 | $280.3m (12.1%) | $46.9m (-50.6%) | $55.3m (23.1%) | 16.7% (-55.9%) | $0.62 (-49.6%) |
| 2023 | $251.7m (-10.2%) | $40.0m (-14.8%) | $33.6m (-39.2%) | 15.9% (-5.1%) | $0.54 (-12.9%) |
| 2024 | $261.7m (4.0%) | $50.1m (25.4%) | $78.2m (132.7%) | 19.2% (20.7%) | $0.68 (25.9%) |
| 2025 | $290.6m (11.0%) | $42.1m (-16.0%) | $64.8m (-17.2%) | 14.5% (-24.3%) | $0.58 (-14.7%) |
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.