Discounted Cash Flow
Microchip Technology 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) |
|---|---|---|---|---|---|
| 2017 | $3.4b | $164.6m | $984.1m | 4.8% | $0.76 |
| 2018 | $4.0b (16.8%) | $255.4m (55.1%) | $1.2b (23.2%) | 6.4% (32.8%) | $1.10 (44.7%) |
| 2019 | $5.3b (34.4%) | $355.9m (39.4%) | $1.4b (19.2%) | 6.7% (3.7%) | $1.51 (37.3%) |
| 2020 | $5.3b (-1.4%) | $570.6m (60.3%) | $1.5b (2.1%) | 10.8% (62.6%) | $2.39 (58.3%) |
| 2021 | $5.4b (3.1%) | $349.4m (-38.8%) | $1.8b (23.6%) | 6.4% (-40.6%) | $1.35 (-43.5%) |
| 2022 | $6.8b (25.4%) | $1.3b (267.9%) | $2.5b (35.6%) | 18.8% (193.3%) | $2.33 (72.6%) |
| 2023 | $8.4b (23.7%) | $2.2b (74.1%) | $3.1b (26.8%) | 26.5% (40.7%) | $4.07 (74.7%) |
| 2024 | $7.6b (-9.5%) | $1.9b (-14.8%) | $2.6b (-16.8%) | 25.0% (-5.8%) | $3.52 (-13.5%) |
| 2025 | $4.4b (-42.3%) | $-500.0k (-100.0%) | $772.1m (-70.4%) | -0.0% (-100.0%) | $-0.01 (-100.3%) |
| 2026 | $4.7b (7.1%) | $230.0m (46100.0%) | $871.0m (12.8%) | 4.9% (43059.8%) | $0.22 (2300.0%) |
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.