Discounted Cash Flow
Semtech 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) |
|---|---|---|---|---|---|
| 2017 | $544.3m | $54.7m | $84.7m | 10.0% | $0.84 |
| 2018 | $587.8m (8.0%) | $36.7m (-32.9%) | $76.0m (-10.2%) | 6.2% (-37.9%) | $0.56 (-33.5%) |
| 2019 | $627.2m (6.7%) | $69.6m (89.9%) | $166.5m (119.0%) | 11.1% (77.9%) | $0.96 (72.4%) |
| 2020 | $547.5m (-12.7%) | $31.9m (-54.2%) | $95.6m (-42.6%) | 5.8% (-47.6%) | $0.48 (-50.0%) |
| 2021 | $595.1m (8.7%) | $59.9m (88.0%) | $86.2m (-9.8%) | 10.1% (72.9%) | $0.91 (90.5%) |
| 2022 | $740.9m (24.5%) | $125.7m (109.8%) | $176.9m (105.3%) | 17.0% (68.5%) | $1.91 (109.2%) |
| 2023 | $756.5m (2.1%) | $61.4m (-51.2%) | $98.4m (-44.4%) | 8.1% (-52.2%) | $0.96 (-49.8%) |
| 2024 | $868.8m (14.8%) | $-1.1b (-1879.1%) | $-123.1m (-225.1%) | -125.7% (-1649.3%) | $-17.03 (-1876.7%) |
| 2025 | $909.3m (4.7%) | $-161.9m (85.2%) | $50.1m (140.7%) | -17.8% (85.8%) | $-2.25 (86.8%) |
| 2026 | $1.0b (15.5%) | $-40.4m (75.1%) | $171.4m (241.9%) | -3.8% (78.4%) | $-0.46 (79.4%) |
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.