Discounted Cash Flow
3D Systems 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 | $633.0m | $-38.4m | $40.9m | -6.1% | $-0.35 |
| 2017 | $646.1m (2.1%) | $-66.2m (-72.3%) | $-4.9m (-112.1%) | -10.2% (-68.8%) | $-0.59 (-68.6%) |
| 2018 | $687.7m (6.4%) | $-45.5m (31.3%) | $-35.9m (-626.7%) | -6.6% (35.4%) | $-0.41 (30.5%) |
| 2019 | $629.1m (-8.5%) | $-69.9m (-53.6%) | $7.6m (121.2%) | -11.1% (-67.9%) | $-0.61 (-48.8%) |
| 2020 | $557.2m (-11.4%) | $-149.6m (-114.1%) | $-33.8m (-544.5%) | -26.8% (-141.7%) | $-1.27 (-108.2%) |
| 2021 | $615.6m (10.5%) | $322.1m (315.3%) | $29.4m (186.9%) | 52.3% (294.9%) | $2.62 (306.3%) |
| 2022 | $538.0m (-12.6%) | $-122.7m (-138.1%) | $-90.9m (-409.7%) | -22.8% (-143.6%) | $-0.96 (-136.6%) |
| 2023 | $488.1m (-9.3%) | $-362.7m (-195.6%) | $-107.9m (-18.6%) | -74.3% (-225.8%) | $-2.79 (-190.6%) |
| 2024 | $440.1m (-9.8%) | $-255.6m (29.5%) | $-61.0m (43.4%) | -58.1% (21.9%) | $-1.94 (30.5%) |
| 2025 | $386.9m (-12.1%) | $29.9m (111.7%) | $-97.8m (-60.3%) | 7.7% (113.3%) | $0.23 (111.9%) |
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.