Discounted Cash Flow
Impinj 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) |
|---|---|---|---|---|---|
| 2016 | $112.3m | $-1.7m | $-13.0m | -1.5% | — |
| 2017 | $125.3m (11.6%) | $-17.3m (-935.4%) | $-42.4m (-225.8%) | -13.8% (-827.9%) | — |
| 2018 | $122.6m (-2.1%) | $-35.2m (-103.4%) | $-18.1m (57.2%) | -28.7% (-107.8%) | $-1.65 |
| 2019 | $152.8m (24.6%) | $-23.0m (34.8%) | $2.3m (112.6%) | -15.0% (47.6%) | $-1.05 (36.4%) |
| 2020 | $138.9m (-9.1%) | $-51.9m (-125.9%) | $-20.0m (-975.4%) | -37.4% (-148.5%) | $-2.28 (-117.1%) |
| 2021 | $190.3m (37.0%) | $-51.3m (1.3%) | $-9.8m (51.1%) | -26.9% (27.9%) | $-2.12 (7.0%) |
| 2022 | $257.8m (35.5%) | $-24.3m (52.6%) | $-11.4m (-17.1%) | -9.4% (65.0%) | $-0.95 (55.2%) |
| 2023 | $307.5m (19.3%) | $-43.4m (-78.5%) | $-68.0m (-494.3%) | -14.1% (-49.6%) | $-1.62 (-70.5%) |
| 2024 | $366.1m (19.0%) | $40.8m (194.2%) | $111.2m (263.6%) | 11.2% (179.1%) | $1.46 (190.1%) |
| 2025 | $361.1m (-1.4%) | $-10.8m (-126.6%) | $45.9m (-58.7%) | -3.0% (-126.9%) | $-0.37 (-125.3%) |
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.