Discounted Cash Flow
Qualcomm Inc./de
—
—
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 | $23.6b | $5.7b | $6.9b | 24.2% | $3.84 |
| 2017 | $22.3b (-5.4%) | $2.5b (-56.8%) | $4.0b (-41.7%) | 11.1% (-54.3%) | $1.67 (-56.5%) |
| 2018 | $22.7b (2.0%) | $-4.9b (-297.2%) | $3.1b (-22.3%) | -21.4% (-293.4%) | $-3.32 (-298.8%) |
| 2019 | $24.3b (6.8%) | $4.4b (190.2%) | $6.4b (105.7%) | 18.1% (184.4%) | $3.63 (209.3%) |
| 2020 | $23.5b (-3.1%) | $5.2b (18.5%) | $4.4b (-31.1%) | 22.1% (22.3%) | $4.58 (26.2%) |
| 2021 | $33.6b (42.6%) | $9.0b (74.0%) | $8.6b (96.2%) | 26.9% (22.0%) | $7.99 (74.5%) |
| 2022 | $44.2b (31.7%) | $12.9b (43.0%) | $7.0b (-19.0%) | 29.3% (8.6%) | $11.52 (44.2%) |
| 2023 | $35.8b (-19.0%) | $7.2b (-44.1%) | $10.2b (46.3%) | 20.2% (-31.0%) | $6.47 (-43.8%) |
| 2024 | $39.0b (8.8%) | $10.1b (40.2%) | $11.3b (9.8%) | 26.0% (28.9%) | $9.09 (40.5%) |
| 2025 | $44.3b (13.7%) | $5.5b (-45.4%) | $12.8b (13.9%) | 12.5% (-51.9%) | $5.05 (-44.4%) |
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.