Discounted Cash Flow
Nova Ltd. Foreign
—
—
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 | $163.9m | $9.6m | $-7.3m | 5.9% | $0.35 |
| 2017 | $222.0m (35.4%) | $46.5m (381.7%) | $55.5m (861.2%) | 20.9% (255.7%) | $1.68 (380.0%) |
| 2018 | $251.1m (13.1%) | $54.4m (17.0%) | $32.4m (-41.6%) | 21.7% (3.5%) | $1.94 (15.5%) |
| 2019 | $224.9m (-10.4%) | $35.2m (-35.3%) | $19.9m (-38.5%) | 15.6% (-27.8%) | $1.26 (-35.1%) |
| 2020 | $269.4m (19.8%) | $47.9m (36.2%) | $53.8m (170.0%) | 17.8% (13.7%) | $1.71 (35.7%) |
| 2021 | $416.1m (54.5%) | $93.1m (94.3%) | $127.4m (136.8%) | 22.4% (25.8%) | $3.28 (91.8%) |
| 2022 | $570.7m (37.2%) | $140.2m (50.6%) | $98.2m (-22.9%) | 24.6% (9.8%) | $4.89 (49.1%) |
| 2023 | $517.9m (-9.3%) | $136.3m (-2.8%) | $106.3m (8.3%) | 26.3% (7.1%) | $4.73 (-3.3%) |
| 2024 | $672.4m (29.8%) | $183.8m (34.8%) | $218.1m (105.0%) | 27.3% (3.8%) | $6.31 (33.4%) |
| 2025 | $880.6m (31.0%) | $259.2m (41.1%) | $217.9m (-0.1%) | 29.4% (7.7%) | $8.61 (36.5%) |
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.