Discounted Cash Flow
Macom Technology Solutions Holdings, 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 | $544.3m | $1.4m | $47.9m | 0.3% | $0.03 |
| 2017 | $698.8m (28.4%) | $-169.5m (-11919.6%) | $28.2m (-41.0%) | -24.3% (-9307.4%) | $-2.79 (-9400.0%) |
| 2018 | $570.4m (-18.4%) | $-140.0m (17.4%) | $-16.8m (-159.3%) | -24.5% (-1.2%) | $-2.16 (22.6%) |
| 2019 | $499.7m (-12.4%) | $-383.8m (-174.2%) | $-17.3m (-3.1%) | -76.8% (-213.0%) | $-5.84 (-170.4%) |
| 2020 | $530.0m (6.1%) | $-46.1m (88.0%) | $153.8m (991.1%) | -8.7% (88.7%) | $-0.69 (88.2%) |
| 2021 | $606.9m (14.5%) | $38.0m (182.4%) | $130.5m (-15.2%) | 6.3% (172.0%) | $0.55 (179.7%) |
| 2022 | $675.2m (11.2%) | $440.0m (1058.6%) | $150.5m (15.3%) | 65.2% (941.5%) | $6.30 (1045.5%) |
| 2023 | $648.4m (-4.0%) | $91.6m (-79.2%) | $142.2m (-5.5%) | 14.1% (-78.3%) | $1.29 (-79.5%) |
| 2024 | $729.6m (12.5%) | $76.9m (-16.1%) | $140.2m (-1.4%) | 10.5% (-25.4%) | $1.07 (-17.1%) |
| 2025 | $967.3m (32.6%) | $-54.2m (-170.5%) | $192.8m (37.5%) | -5.6% (-153.2%) | $-0.73 (-168.2%) |
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.