Discounted Cash Flow
Coherent 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 | $827.2m | $65.5m | $64.8m | 7.9% | $1.07 |
| 2017 | $972.0m (17.5%) | $95.3m (45.5%) | $-19.9m (-130.7%) | 9.8% (23.8%) | $1.52 (42.1%) |
| 2018 | $1.2b (19.2%) | $88.0m (-7.6%) | $7.6m (138.1%) | 7.6% (-22.5%) | $1.41 (-7.2%) |
| 2019 | $1.4b (17.6%) | $107.5m (22.2%) | $41.4m (445.8%) | 7.9% (3.9%) | $1.69 (19.9%) |
| 2020 | $2.4b (74.7%) | $-67.0m (-162.3%) | $160.4m (287.9%) | -2.8% (-135.7%) | $-0.79 (-146.7%) |
| 2021 | $3.1b (30.5%) | $260.3m (488.4%) | $542.3m (238.1%) | 8.4% (397.6%) | $2.50 (416.5%) |
| 2022 | $3.3b (6.8%) | $234.8m (-9.8%) | $99.0m (-81.7%) | 7.1% (-15.5%) | $1.57 (-37.2%) |
| 2023 | $5.2b (55.6%) | $-259.5m (-210.5%) | $198.0m (100.0%) | -5.0% (-171.0%) | $-2.93 (-286.6%) |
| 2024 | $4.7b (-8.8%) | $-156.2m (39.8%) | $198.9m (0.5%) | -3.3% (34.0%) | $-1.84 (37.2%) |
| 2025 | $5.8b (23.4%) | $49.4m (131.6%) | $192.8m (-3.1%) | 0.8% (125.6%) | $-0.52 (71.7%) |
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.