Discounted Cash Flow
Gilat Satellite Networks Ltd. 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) |
|---|---|---|---|---|---|
| 2016 | $279.6m | $-5.3m | $6.5m | -1.9% | $-0.10 |
| 2017 | $282.8m (1.1%) | $6.8m (227.4%) | $17.1m (164.4%) | 2.4% (225.9%) | $0.12 (220.0%) |
| 2018 | $266.4m (-5.8%) | $18.4m (170.7%) | $21.3m (24.3%) | 6.9% (187.3%) | $0.34 (183.3%) |
| 2019 | $263.5m (-1.1%) | $36.5m (98.5%) | $26.8m (26.1%) | 13.9% (100.7%) | $0.66 (94.1%) |
| 2020 | $165.9m (-37.0%) | $34.9m (-4.5%) | $38.4m (43.4%) | 21.0% (51.8%) | $0.63 (-4.5%) |
| 2021 | $215.0m (29.6%) | $-3.0m (-108.7%) | $10.0m (-74.1%) | -1.4% (-106.7%) | $-0.05 (-107.9%) |
| 2022 | $239.8m (11.6%) | $-5.9m (-95.5%) | $-2.0m (-119.8%) | -2.5% (-75.2%) | $-0.10 (-100.0%) |
| 2023 | $266.1m (10.9%) | $23.5m (496.5%) | $21.2m (1171.1%) | 8.8% (457.4%) | $0.41 (510.0%) |
| 2024 | $305.4m (14.8%) | $24.8m (5.7%) | $25.1m (18.2%) | 8.1% (-7.9%) | $0.44 (7.3%) |
| 2025 | $451.7m (47.9%) | $20.7m (-16.6%) | $9.2m (-63.3%) | 4.6% (-43.6%) | $0.35 (-20.5%) |
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.