Discounted Cash Flow
Magnachip Semiconductor Corp.
—
—
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 | $688.0m | $-29.6m | $-9.4m | -4.3% | $-0.85 |
| 2017 | $679.7m (-1.2%) | $84.9m (386.8%) | $-52.9m (-465.4%) | 12.5% (390.3%) | $2.50 (394.1%) |
| 2018 | $750.9m (10.5%) | $-3.9m (-104.6%) | $10.3m (119.4%) | -0.5% (-104.2%) | $-0.11 (-104.4%) |
| 2019 | $792.2m (5.5%) | $-21.8m (-459.6%) | $27.5m (167.7%) | -2.8% (-430.5%) | $-0.64 (-481.8%) |
| 2020 | $507.1m (-36.0%) | $345.0m (1680.5%) | $-28.6m (-204.0%) | 68.0% (2569.3%) | $9.80 (1631.2%) |
| 2021 | $474.2m (-6.5%) | $56.7m (-83.6%) | $55.5m (294.0%) | 12.0% (-82.4%) | $1.26 (-87.1%) |
| 2022 | $337.7m (-28.8%) | $-8.0m (-114.2%) | $-18.2m (-132.8%) | -2.4% (-119.9%) | $-0.18 (-114.3%) |
| 2023 | $230.1m (-31.9%) | $-36.6m (-355.7%) | $-10.0m (45.3%) | -15.9% (-568.9%) | $-0.89 (-394.4%) |
| 2024 | $231.7m (0.7%) | $-54.3m (-48.3%) | $-17.7m (-77.9%) | -23.4% (-47.2%) | $-1.44 (-61.8%) |
| 2025 | $178.9m (-22.8%) | $-29.7m (45.3%) | $-54.2m (-205.6%) | -16.6% (29.1%) | $-0.82 (43.1%) |
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.