Discounted Cash Flow
Bruker Corp.
—
—
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 | $1.6b | $153.6m | $93.7m | 9.5% | $0.95 |
| 2017 | $1.8b (9.6%) | $78.6m (-48.8%) | $110.7m (18.1%) | 4.5% (-53.3%) | $0.50 (-47.4%) |
| 2018 | $1.9b (7.3%) | $179.7m (128.6%) | $190.5m (72.1%) | 9.5% (113.0%) | $1.15 (130.0%) |
| 2019 | $2.1b (9.3%) | $197.2m (9.7%) | $140.4m (-26.3%) | 9.5% (0.4%) | $1.27 (10.4%) |
| 2020 | $2.0b (-4.1%) | $157.8m (-20.0%) | $235.0m (67.4%) | 7.9% (-16.6%) | $1.03 (-18.9%) |
| 2021 | $2.4b (21.7%) | $277.1m (75.6%) | $190.4m (-19.0%) | 11.5% (44.3%) | $1.83 (77.7%) |
| 2022 | $2.5b (4.7%) | $296.6m (7.0%) | $145.2m (-23.7%) | 11.7% (2.3%) | $2.00 (9.3%) |
| 2023 | $3.0b (17.1%) | $427.2m (44.0%) | $243.2m (67.5%) | 14.4% (23.0%) | $2.92 (46.0%) |
| 2024 | $3.4b (13.6%) | $113.1m (-73.5%) | $136.0m (-44.1%) | 3.4% (-76.7%) | $0.76 (-74.0%) |
| 2025 | $3.4b (2.1%) | $-8.6m (-107.6%) | $43.3m (-68.2%) | -0.3% (-107.4%) | $-0.15 (-119.7%) |
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.