Discounted Cash Flow
Sunpower Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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) |
|---|---|---|---|---|---|
| 2021 | $105.7k | $-3.8m | $-3.1m | -3578.7% | $0.28 |
| 2022 | $66.5m (62801.6%) | $-28.0m (-641.0%) | $-2.9m (5.2%) | -42.2% (98.8%) | $-1.24 (-542.9%) |
| 2023 | $87.6m (31.8%) | $-96.2m (-243.3%) | $-60.6m (-1958.9%) | -109.8% (-160.4%) | $-3.89 (-213.7%) |
| 2024 | $108.7m (24.1%) | $-54.4m (43.4%) | $-55.8m (7.9%) | -50.1% (54.4%) | $-0.82 (78.9%) |
| 2025 | $300.0m (175.9%) | $-44.3m (18.7%) | $-15.3m (72.5%) | -14.8% (70.5%) | $-0.51 (37.8%) |
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.