Discounted Cash Flow
NXP Semiconductors N.V.
—
—
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 | $9.5b | $200.0m | $1.9b | 2.1% | $0.59 |
| 2017 | $9.3b (-2.5%) | $2.2b (1007.5%) | $1.9b (-1.0%) | 23.9% (1036.5%) | $6.54 (1008.5%) |
| 2018 | $9.4b (1.6%) | $2.2b (-0.3%) | $3.8b (98.3%) | 23.5% (-1.9%) | $6.78 (3.7%) |
| 2019 | $8.9b (-5.6%) | $243.0m (-89.0%) | $1.8b (-50.9%) | 2.7% (-88.3%) | $0.86 (-87.3%) |
| 2020 | $8.6b (-3.0%) | $52.0m (-78.6%) | $2.1b (13.2%) | 0.6% (-77.9%) | $0.19 (-77.9%) |
| 2021 | $11.1b (28.5%) | $1.9b (3498.1%) | $2.3b (10.5%) | 16.9% (2700.9%) | $6.91 (3536.8%) |
| 2022 | $13.2b (19.4%) | $2.8b (49.0%) | $2.8b (22.6%) | 21.1% (24.8%) | $10.64 (54.0%) |
| 2023 | $13.3b (0.5%) | $2.8b (0.4%) | $2.7b (-5.2%) | 21.1% (-0.2%) | $10.83 (1.8%) |
| 2024 | $12.6b (-5.0%) | $2.5b (-10.3%) | $2.1b (-23.5%) | 19.9% (-5.6%) | $9.84 (-9.1%) |
| 2025 | $12.3b (-2.7%) | $2.0b (-19.5%) | $2.4b (17.9%) | 16.5% (-17.2%) | $8.00 (-18.7%) |
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.