Discounted Cash Flow
Dolby Laboratories, Inc.
—
—
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 | $1.0b | $185.9m | $256.1m | 18.1% | $1.85 |
| 2017 | $1.1b (5.4%) | $201.8m (8.6%) | $271.4m (6.0%) | 18.7% (3.0%) | $1.98 (7.0%) |
| 2018 | $1.2b (8.4%) | $122.2m (-39.4%) | $279.4m (2.9%) | 10.4% (-44.1%) | $1.18 (-40.4%) |
| 2019 | $1.2b (5.9%) | $255.2m (108.7%) | $231.4m (-17.2%) | 20.5% (97.0%) | $2.51 (112.7%) |
| 2020 | $1.2b (-6.4%) | $231.4m (-9.3%) | $277.5m (19.9%) | 19.9% (-3.1%) | $2.30 (-8.4%) |
| 2021 | $1.3b (10.3%) | $310.2m (34.1%) | $393.3m (41.7%) | 24.2% (21.6%) | $3.07 (33.5%) |
| 2022 | $1.3b (-2.1%) | $184.1m (-40.7%) | $270.6m (-31.2%) | 14.7% (-39.4%) | $1.84 (-40.1%) |
| 2023 | $1.3b (3.7%) | $200.7m (9.0%) | $336.7m (24.4%) | 15.4% (5.1%) | $2.10 (14.1%) |
| 2024 | $1.3b (-2.0%) | $261.8m (30.5%) | $297.2m (-11.7%) | 20.6% (33.2%) | $2.74 (30.5%) |
| 2025 | $1.3b (5.9%) | $255.0m (-2.6%) | $435.9m (46.6%) | 18.9% (-8.0%) | $2.66 (-2.9%) |
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.