Discounted Cash Flow
Avnet 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 | $26.2b | $506.5m | $76.8m | 1.9% | $3.87 |
| 2017 | $17.4b (-33.5%) | $525.3m (3.7%) | $-489.1m (-737.1%) | 3.0% (55.9%) | $4.13 (6.7%) |
| 2018 | $19.0b (9.2%) | $-156.4m (-129.8%) | $97.6m (120.0%) | -0.8% (-127.3%) | $-1.30 (-131.5%) |
| 2019 | $19.5b (2.5%) | $176.3m (212.7%) | $412.1m (322.2%) | 0.9% (209.9%) | $1.61 (223.8%) |
| 2020 | $17.6b (-9.7%) | $-31.1m (-117.6%) | $656.7m (59.4%) | -0.2% (-119.5%) | $-0.31 (-119.3%) |
| 2021 | $19.5b (10.8%) | $193.1m (721.3%) | $40.6m (-93.8%) | 1.0% (660.9%) | $1.95 (729.0%) |
| 2022 | $24.3b (24.4%) | $692.4m (258.5%) | $-268.2m (-760.8%) | 2.8% (188.1%) | $7.02 (260.0%) |
| 2023 | $26.5b (9.2%) | $770.8m (11.3%) | $-908.4m (-238.7%) | 2.9% (2.0%) | $8.37 (19.2%) |
| 2024 | $23.8b (-10.5%) | $498.7m (-35.3%) | $463.5m (151.0%) | 2.1% (-27.7%) | $5.51 (-34.2%) |
| 2025 | $22.2b (-6.6%) | $240.2m (-51.8%) | $577.0m (24.5%) | 1.1% (-48.5%) | $2.78 (-49.5%) |
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.