Discounted Cash Flow
Solaredge Technologies, 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 | $489.8m | $76.6m | $36.7m | 15.6% | $1.92 |
| 2017 | $607.0m (23.9%) | $84.2m (9.9%) | $115.3m (213.8%) | 13.9% (-11.3%) | $1.99 (3.6%) |
| 2018 | $937.2m (54.4%) | $128.8m (53.1%) | $150.5m (30.5%) | 13.7% (-0.9%) | $2.85 (43.2%) |
| 2019 | $1.4b (52.1%) | $146.5m (13.8%) | $186.4m (23.9%) | 10.3% (-25.2%) | $3.06 (7.4%) |
| 2020 | $1.5b (2.4%) | $140.3m (-4.2%) | $95.9m (-48.6%) | 9.6% (-6.5%) | $2.79 (-8.8%) |
| 2021 | $2.0b (34.6%) | $169.2m (20.6%) | $64.9m (-32.3%) | 8.6% (-10.4%) | $3.24 (16.1%) |
| 2022 | $3.1b (58.4%) | $93.8m (-44.6%) | $-138.1m (-312.8%) | 3.0% (-65.0%) | $1.70 (-47.5%) |
| 2023 | $3.0b (-4.3%) | $34.3m (-63.4%) | $34.3m (124.9%) | 1.2% (-61.7%) | $0.61 (-64.1%) |
| 2024 | $901.5m (-69.7%) | $-1.3b (-3754.5%) | $-421.5m (-1327.8%) | -139.2% (-12166.7%) | $-31.64 (-5286.9%) |
| 2025 | $1.2b (31.4%) | $-405.4m (67.7%) | $80.8m (119.2%) | -34.2% (75.4%) | $-6.88 (78.3%) |
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.