Discounted Cash Flow
Netscout Systems 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 | $1.2b | $33.3m | $198.1m | 2.9% | $0.36 |
| 2018 | $986.8m (-15.1%) | $79.8m (139.7%) | $206.5m (4.3%) | 8.1% (182.3%) | $0.91 (152.8%) |
| 2019 | $909.9m (-7.8%) | $-73.3m (-191.9%) | $126.4m (-38.8%) | -8.1% (-199.6%) | $-0.93 (-202.2%) |
| 2020 | $891.8m (-2.0%) | $-2.8m (96.2%) | $205.1m (62.2%) | -0.3% (96.2%) | $-0.04 (95.7%) |
| 2021 | $831.3m (-6.8%) | $19.4m (802.7%) | $19.4m (-90.6%) | 2.3% (853.9%) | $0.26 (750.0%) |
| 2022 | $855.6m (2.9%) | $35.9m (85.4%) | $285.7m (1376.1%) | 4.2% (80.1%) | $0.48 (84.6%) |
| 2023 | $914.5m (6.9%) | $59.6m (66.3%) | $146.2m (-48.8%) | 6.5% (55.6%) | $0.83 (72.9%) |
| 2024 | $829.5m (-9.3%) | $-147.7m (-347.7%) | $52.5m (-64.1%) | -17.8% (-373.1%) | $-2.07 (-349.4%) |
| 2025 | $822.7m (-0.8%) | $-366.9m (-148.4%) | $212.3m (304.5%) | -44.6% (-150.4%) | $-5.12 (-147.3%) |
| 2026 | $859.5m (4.5%) | $95.5m (126.0%) | $285.4m (34.5%) | 11.1% (124.9%) | $1.33 (126.0%) |
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.