Discounted Cash Flow
Power Integrations 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 | $387.4m | $47.9m | $85.7m | 12.4% | $1.66 |
| 2017 | $431.8m (11.5%) | $27.6m (-42.3%) | $49.5m (-42.2%) | 6.4% (-48.3%) | $0.93 (-44.0%) |
| 2018 | $416.0m (-3.7%) | $70.0m (153.5%) | $59.3m (19.7%) | 16.8% (163.1%) | $2.38 (155.9%) |
| 2019 | $420.7m (1.1%) | $193.5m (176.4%) | $200.4m (238.0%) | 46.0% (173.3%) | $6.61 (177.7%) |
| 2020 | $488.3m (16.1%) | $71.2m (-63.2%) | $55.0m (-72.5%) | 14.6% (-68.3%) | $1.19 (-82.0%) |
| 2021 | $703.3m (44.0%) | $164.4m (131.0%) | $183.6m (233.6%) | 23.4% (60.4%) | $2.73 (129.4%) |
| 2022 | $651.1m (-7.4%) | $170.9m (3.9%) | $176.1m (-4.1%) | 26.2% (12.2%) | $2.96 (8.4%) |
| 2023 | $444.5m (-31.7%) | $55.7m (-67.4%) | $44.9m (-74.5%) | 12.5% (-52.2%) | $0.97 (-67.2%) |
| 2024 | $419.0m (-5.8%) | $32.2m (-42.2%) | $63.9m (42.4%) | 7.7% (-38.6%) | $0.57 (-41.2%) |
| 2025 | $443.5m (5.9%) | $22.1m (-31.5%) | $87.1m (36.4%) | 5.0% (-35.3%) | $0.39 (-31.6%) |
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.