Discounted Cash Flow
Silicon Laboratories 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 | $697.6m | $61.5m | $94.5m | 8.8% | $1.47 |
| 2017 | $768.9m (10.2%) | $47.1m (-23.4%) | $177.3m (87.5%) | 6.1% (-30.5%) | $1.11 (-24.5%) |
| 2018 | $868.3m (12.9%) | $83.6m (77.5%) | $149.1m (-15.9%) | 9.6% (57.2%) | $1.94 (74.8%) |
| 2019 | $473.8m (-45.4%) | $19.3m (-77.0%) | $150.2m (0.8%) | 4.1% (-57.8%) | $-2.37 (-222.2%) |
| 2020 | $510.9m (7.8%) | $12.5m (-35.0%) | $115.3m (-23.3%) | 2.5% (-39.7%) | $-2.64 (-11.4%) |
| 2021 | $720.9m (41.1%) | $2.1b (16797.3%) | $115.3m (0.0%) | 293.7% (11876.4%) | $-1.35 (48.9%) |
| 2022 | $1.0b (42.1%) | $91.4m (-95.7%) | $64.7m (-43.9%) | 8.9% (-97.0%) | $2.61 (293.3%) |
| 2023 | $782.3m (-23.6%) | $-34.5m (-137.8%) | $-52.6m (-181.4%) | -4.4% (-149.4%) | $-1.09 (-141.8%) |
| 2024 | $584.4m (-25.3%) | $-191.0m (-453.4%) | $-25.7m (51.2%) | -32.7% (-640.8%) | $-5.93 (-444.0%) |
| 2025 | $784.8m (34.3%) | $-64.9m (66.0%) | $65.8m (356.4%) | -8.3% (74.7%) | $-1.98 (66.6%) |
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.