Discounted Cash Flow
Check Point Software Technologies Ltd. ADR
—
—
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 | $1.7b | $724.8m | $922.2m | 41.6% | $4.26 |
| 2017 | $1.9b (6.5%) | $802.9m (10.8%) | $1.1b (17.2%) | 43.3% (4.0%) | $4.93 (15.7%) |
| 2018 | $1.9b (3.3%) | $821.3m (2.3%) | $1.1b (4.2%) | 42.9% (-1.0%) | $5.24 (6.3%) |
| 2019 | $2.0b (4.1%) | $825.7m (0.5%) | $1.1b (-4.2%) | 41.4% (-3.4%) | $5.48 (4.6%) |
| 2020 | $2.1b (3.5%) | $846.6m (2.5%) | $1.1b (5.9%) | 41.0% (-0.9%) | $6.03 (10.0%) |
| 2021 | $2.2b (4.9%) | $815.6m (-3.7%) | $1.2b (4.1%) | 37.6% (-8.2%) | $6.13 (1.7%) |
| 2022 | $2.3b (7.5%) | $796.9m (-2.3%) | $1.1b (-9.4%) | 34.2% (-9.1%) | $6.37 (3.9%) |
| 2023 | $2.4b (3.6%) | $840.3m (5.4%) | $1.0b (-5.3%) | 34.8% (1.7%) | $7.19 (12.9%) |
| 2024 | $2.6b (6.2%) | $845.7m (0.6%) | $1.0b (0.9%) | 33.0% (-5.3%) | $7.65 (6.4%) |
| 2025 | $2.7b (6.3%) | $1.1b (25.0%) | $1.2b (14.1%) | 38.8% (17.6%) | $9.85 (28.8%) |
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.