Discounted Cash Flow
Sanmina 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 | $6.5b | $187.8m | $269.7m | 2.9% | $2.50 |
| 2017 | $6.9b (6.0%) | $138.8m (-26.1%) | $139.1m (-48.4%) | 2.0% (-30.3%) | $1.86 (-25.6%) |
| 2018 | $7.1b (3.5%) | $-95.5m (-168.8%) | $37.5m (-73.0%) | -1.3% (-166.5%) | $-1.37 (-173.7%) |
| 2019 | $8.2b (15.8%) | $141.5m (248.1%) | $248.3m (561.4%) | 1.7% (227.9%) | $2.05 (249.6%) |
| 2020 | $7.0b (-15.5%) | $139.7m (-1.3%) | $234.6m (-5.5%) | 2.0% (16.8%) | $2.02 (-1.5%) |
| 2021 | $6.8b (-2.9%) | $269.0m (92.5%) | $265.0m (13.0%) | 4.0% (98.3%) | $4.12 (104.0%) |
| 2022 | $7.9b (17.2%) | $240.4m (-10.6%) | $192.2m (-27.5%) | 3.0% (-23.8%) | $3.92 (-4.9%) |
| 2023 | $8.9b (12.8%) | $310.0m (28.9%) | $43.8m (-77.2%) | 3.5% (14.3%) | $5.36 (36.7%) |
| 2024 | $7.6b (-15.3%) | $222.5m (-28.2%) | $229.0m (422.8%) | 2.9% (-15.2%) | $4.00 (-25.4%) |
| 2025 | $8.1b (7.4%) | $245.9m (10.5%) | $473.3m (106.7%) | 3.0% (2.9%) | $4.56 (14.0%) |
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.