Discounted Cash Flow
Globalfoundries Inc. 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) |
|---|---|---|---|---|---|
| 2019 | $5.8b | $-1.4b | — | -23.6% | $-2.72 |
| 2020 | $4.9b (-16.6%) | $-1.3b (1.7%) | $997.0m | -27.8% (-17.8%) | $-2.70 (0.7%) |
| 2021 | $6.6b (35.8%) | $-250.3m (81.4%) | $-250.3m (-125.1%) | -3.8% (86.3%) | $-0.49 (81.9%) |
| 2022 | $8.1b (23.1%) | $1.4b (678.5%) | $2.6b (1121.9%) | 17.9% (569.8%) | $2.69 (649.0%) |
| 2023 | $7.4b (-8.8%) | $1.0b (-29.6%) | $321.0m (-87.5%) | 13.8% (-22.7%) | $1.85 (-31.2%) |
| 2024 | $6.8b (-8.7%) | $-265.0m (-126.0%) | $1.5b (374.1%) | -3.9% (-128.5%) | $-0.48 (-125.9%) |
| 2025 | $6.8b (0.6%) | $885.0m (434.0%) | $1.7b (13.7%) | 13.0% (431.9%) | $1.59 (431.3%) |
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.