Discounted Cash Flow
Indie Semiconductor, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2020 | $22.6m | $-97.5m | $-21.9m | -431.2% | $-3.12 |
| 2021 | $48.4m (114.1%) | $-88.0m (9.7%) | $-58.5m (-167.7%) | -181.9% (57.8%) | $-1.26 (59.6%) |
| 2022 | $110.8m (128.9%) | $-43.4m (50.7%) | $-84.3m (-44.1%) | -39.2% (78.5%) | $-0.37 (70.6%) |
| 2023 | $223.2m (101.4%) | $-117.6m (-171.0%) | $-117.1m (-38.9%) | -52.7% (-34.6%) | $-0.81 (-118.9%) |
| 2024 | $216.7m (-2.9%) | $-132.6m (-12.7%) | $-72.9m (37.7%) | -61.2% (-16.1%) | $-0.76 (6.2%) |
| 2025 | $217.4m (0.3%) | $-143.1m (-7.9%) | $-71.4m (2.1%) | -65.8% (-7.5%) | $-0.73 (3.9%) |
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.