Discounted Cash Flow
ON 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 | $3.9b | $182.1m | $370.5m | 4.7% | $0.44 |
| 2017 | $5.5b (41.9%) | $810.7m (345.2%) | $706.7m (90.7%) | 14.6% (213.8%) | $1.92 (336.4%) |
| 2018 | $5.9b (6.0%) | $627.4m (-22.6%) | $759.4m (7.5%) | 10.7% (-27.0%) | $1.48 (-22.9%) |
| 2019 | $5.5b (-6.1%) | $211.7m (-66.3%) | $160.1m (-78.9%) | 3.8% (-64.1%) | $0.52 (-64.9%) |
| 2020 | $5.3b (-4.8%) | $234.2m (10.6%) | $500.7m (212.7%) | 4.5% (16.2%) | $0.57 (9.6%) |
| 2021 | $6.7b (28.3%) | $1.0b (331.1%) | $1.3b (167.1%) | 15.0% (236.1%) | $2.37 (315.8%) |
| 2022 | $8.3b (23.5%) | $1.9b (88.4%) | $1.6b (21.7%) | 22.8% (52.5%) | $4.39 (85.2%) |
| 2023 | $8.3b (-0.9%) | $2.2b (14.8%) | $401.9m (-75.3%) | 26.5% (15.8%) | $5.07 (15.5%) |
| 2024 | $7.1b (-14.2%) | $1.6b (-28.0%) | $1.2b (201.7%) | 22.2% (-16.1%) | $3.68 (-27.4%) |
| 2025 | $6.0b (-15.3%) | $121.0m (-92.3%) | $121.0m (-90.0%) | 2.0% (-90.9%) | $0.29 (-92.1%) |
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.