Discounted Cash Flow
Aviat 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 | $268.7m | $-29.9m | $-1.7m | -11.1% | $-5.71 |
| 2017 | $241.9m (-10.0%) | $-823.0k (97.2%) | $5.4m (416.7%) | -0.3% (96.9%) | $-0.16 (97.2%) |
| 2018 | $242.5m (0.3%) | $1.8m (324.2%) | $1.6m (-69.4%) | 0.8% (323.6%) | $0.35 (318.8%) |
| 2019 | $243.9m (0.6%) | $9.7m (427.8%) | $-2.3m (-239.9%) | 4.0% (424.9%) | $1.81 (417.1%) |
| 2020 | $238.6m (-2.1%) | $257.0k (-97.4%) | $12.9m (659.7%) | 0.1% (-97.3%) | $0.05 (-97.2%) |
| 2021 | $274.9m (15.2%) | $110.1m (42755.6%) | $14.5m (12.2%) | 40.1% (37101.7%) | $9.98 (19860.0%) |
| 2022 | $303.0m (10.2%) | $21.2m (-80.8%) | $997.0k (-93.1%) | 7.0% (-82.6%) | $1.89 (-81.1%) |
| 2023 | $346.6m (14.4%) | $11.5m (-45.5%) | $-7.0m (-800.0%) | 3.3% (-52.4%) | $1.01 (-46.6%) |
| 2024 | $408.1m (17.7%) | $10.8m (-6.7%) | $27.9m (499.3%) | 2.6% (-20.7%) | $0.88 (-12.9%) |
| 2025 | $434.6m (6.5%) | $1.3m (-87.5%) | $-7.2m (-126.0%) | 0.3% (-88.3%) | $0.11 (-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.