Discounted Cash Flow
Azenta, 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 | $560.3m | $-69.5m | $26.7m | -12.4% | $-1.01 |
| 2017 | $692.9m (23.7%) | $62.6m (190.1%) | $83.5m (212.9%) | 9.0% (172.9%) | $0.90 (189.1%) |
| 2018 | $631.6m (-8.9%) | $116.6m (86.2%) | $61.2m (-26.8%) | 18.5% (104.3%) | $1.65 (83.3%) |
| 2019 | $780.8m (23.6%) | $437.4m (275.2%) | $67.0m (9.6%) | 56.0% (203.5%) | $6.08 (268.5%) |
| 2020 | $897.3m (14.9%) | $64.9m (-85.2%) | $-2.1m (-103.1%) | 7.2% (-87.1%) | $0.88 (-85.5%) |
| 2021 | $513.7m (-42.7%) | $110.7m (70.8%) | $97.1m (4815.8%) | 21.6% (198.3%) | $1.49 (69.3%) |
| 2022 | $555.5m (8.1%) | $2.1b (1825.9%) | $-539.5m (-655.9%) | 384.0% (1681.0%) | $28.48 (1811.4%) |
| 2023 | $665.1m (19.7%) | $-14.3m (-100.7%) | $-21.9m (95.9%) | -2.1% (-100.6%) | $-0.22 (-100.8%) |
| 2024 | $656.3m (-1.3%) | $-164.2m (-1051.5%) | $12.9m (158.8%) | -25.0% (-1066.9%) | $-3.09 (-1304.5%) |
| 2025 | $593.8m (-9.5%) | $-55.8m (66.0%) | $38.3m (197.2%) | -9.4% (62.5%) | $-1.22 (60.5%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
Values abbreviated: b = billions, m = millions, k = thousands.
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.