Discounted Cash Flow
Stratasys Ltd. Foreign
—
—
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 | $672.5m | $-77.2m | $16.8m | -11.5% | $-1.48 |
| 2017 | $668.4m (-0.6%) | $-40.0m (48.2%) | $39.6m (135.0%) | -6.0% (47.9%) | $-0.75 (49.3%) |
| 2018 | $663.2m (-0.8%) | $-11.0m (72.6%) | $40.4m (1.9%) | -1.7% (72.4%) | $-0.22 (70.7%) |
| 2019 | $636.1m (-4.1%) | $-10.8m (1.0%) | $-33.7m (-183.6%) | -1.7% (-3.2%) | $-0.20 (9.1%) |
| 2020 | $520.8m (-18.1%) | $-443.7m (-3990.0%) | $859.0k (102.5%) | -85.2% (-4895.1%) | $-8.08 (-3940.0%) |
| 2021 | $607.2m (16.6%) | $-62.0m (86.0%) | $10.8m (1162.3%) | -10.2% (88.0%) | $-0.98 (87.9%) |
| 2022 | $651.5m (7.3%) | $-29.0m (53.3%) | $-89.0m (-921.2%) | -4.4% (56.4%) | $-0.44 (55.1%) |
| 2023 | $627.6m (-3.7%) | $-123.1m (-324.8%) | $-75.2m (15.5%) | -19.6% (-340.9%) | $-1.79 (-306.8%) |
| 2024 | $572.5m (-8.8%) | $81.0m (165.8%) | $-3.0m (95.9%) | 14.2% (172.2%) | $-1.70 (5.0%) |
| 2025 | $551.1m (-3.7%) | $59.0m (-27.1%) | $-7.0m (-128.6%) | 10.7% (-24.3%) | $-1.28 (24.7%) |
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.