Discounted Cash Flow
Camtek Ltd. Foreign
—
—
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 | $109.5m | $4.7m | $-18.7m | 4.3% | $0.13 |
| 2017 | $93.5m (-14.6%) | $14.0m (194.9%) | $-1.5m (92.0%) | 14.9% (245.5%) | $0.40 (207.7%) |
| 2018 | $123.2m (31.8%) | $18.7m (34.2%) | $14.5m (1067.9%) | 15.2% (1.8%) | $0.52 (30.0%) |
| 2019 | $134.0m (8.8%) | $22.0m (17.4%) | $23.4m (60.6%) | 16.4% (7.9%) | $0.58 (11.5%) |
| 2020 | $155.9m (16.3%) | $21.8m (-0.9%) | $23.3m (-0.1%) | 14.0% (-14.8%) | $0.55 (-5.2%) |
| 2021 | $269.7m (73.0%) | $60.3m (176.8%) | $56.9m (143.7%) | 22.4% (60.0%) | $1.38 (150.9%) |
| 2022 | $320.9m (19.0%) | $79.9m (32.6%) | $49.6m (-12.8%) | 24.9% (11.5%) | $1.81 (31.2%) |
| 2023 | $315.4m (-1.7%) | $78.6m (-1.6%) | $71.2m (43.6%) | 24.9% (0.1%) | $1.76 (-2.8%) |
| 2024 | $429.2m (36.1%) | $118.5m (50.7%) | $112.1m (57.4%) | 27.6% (10.7%) | $2.62 (48.9%) |
| 2025 | $496.1m (15.6%) | $50.7m (-57.2%) | $127.5m (13.7%) | 10.2% (-63.0%) | $1.11 (-57.6%) |
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.