Discounted Cash Flow
Benchmark Electronics 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 | $2.3b | $64.0m | $242.6m | 2.8% | $1.30 |
| 2017 | $2.5b (6.8%) | $-32.0m (-149.9%) | $95.1m (-60.8%) | -1.3% (-146.7%) | $-0.64 (-149.2%) |
| 2018 | $2.6b (4.0%) | $22.8m (171.4%) | $13.9m (-85.4%) | 0.9% (168.6%) | $0.49 (176.6%) |
| 2019 | $2.3b (-11.6%) | $23.4m (2.7%) | $60.6m (336.3%) | 1.0% (16.2%) | $0.61 (24.5%) |
| 2020 | $2.1b (-6.1%) | $14.1m (-40.0%) | $85.9m (41.8%) | 0.7% (-36.1%) | $0.38 (-37.7%) |
| 2021 | $2.3b (10.1%) | $35.8m (154.5%) | $-41.4m (-148.2%) | 1.5% (131.2%) | $1.00 (163.2%) |
| 2022 | $3.0b (28.4%) | $68.2m (90.7%) | $-220.8m (-433.2%) | 2.3% (48.5%) | $1.94 (94.0%) |
| 2023 | $3.0b (-1.5%) | $64.3m (-5.7%) | $100.8m (145.7%) | 2.2% (-4.3%) | $1.81 (-6.7%) |
| 2024 | $2.8b (-7.0%) | $63.3m (-1.5%) | $157.9m (56.6%) | 2.3% (5.8%) | $1.76 (-2.8%) |
| 2025 | $2.7b (-0.4%) | $24.9m (-60.8%) | $88.4m (-44.1%) | 0.9% (-60.6%) | $0.69 (-60.8%) |
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.