Discounted Cash Flow
Keysight Technologies, 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 | $2.9b | $335.0m | $325.0m | 11.5% | $1.97 |
| 2017 | $3.2b (9.3%) | $102.0m (-69.6%) | $241.0m (-25.8%) | 3.2% (-72.1%) | $0.57 (-71.1%) |
| 2018 | $3.9b (21.6%) | $165.0m (61.8%) | $423.0m (75.5%) | 4.3% (33.0%) | $0.88 (54.4%) |
| 2019 | $4.3b (11.0%) | $621.0m (276.4%) | $878.0m (107.6%) | 14.4% (239.2%) | $3.31 (276.1%) |
| 2020 | $4.2b (-1.9%) | $627.0m (1.0%) | $899.0m (2.4%) | 14.9% (2.9%) | $3.35 (1.2%) |
| 2021 | $4.9b (17.1%) | $894.0m (42.6%) | $1.1b (27.7%) | 18.1% (21.8%) | $4.84 (44.5%) |
| 2022 | $5.4b (9.7%) | $1.1b (25.7%) | $959.0m (-16.5%) | 20.7% (14.6%) | $6.23 (28.7%) |
| 2023 | $5.5b (0.8%) | $1.1b (-6.0%) | $1.2b (26.4%) | 19.3% (-6.7%) | $5.95 (-4.5%) |
| 2024 | $5.0b (-8.9%) | $614.0m (-41.9%) | $898.0m (-25.9%) | 12.3% (-36.3%) | $3.53 (-40.7%) |
| 2025 | $5.4b (8.0%) | $850.0m (38.4%) | $1.3b (42.7%) | 15.8% (28.2%) | $4.93 (39.7%) |
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.