Discounted Cash Flow
Skyworks Solutions, 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 | $3.3b | $995.2m | $906.4m | 30.3% | $5.27 |
| 2017 | $3.7b (11.0%) | $1.0b (1.5%) | $1.2b (28.9%) | 27.7% (-8.6%) | $5.48 (4.0%) |
| 2018 | $3.9b (5.9%) | $918.4m (-9.1%) | $838.3m (-28.2%) | 23.7% (-14.2%) | $5.06 (-7.7%) |
| 2019 | $3.4b (-12.7%) | $853.6m (-7.1%) | $969.0m (15.6%) | 25.3% (6.5%) | $4.92 (-2.8%) |
| 2020 | $3.4b (-0.6%) | $814.8m (-4.5%) | $815.1m (-15.9%) | 24.3% (-3.9%) | $4.84 (-1.6%) |
| 2021 | $5.1b (52.3%) | $1.5b (83.9%) | $1.1b (39.1%) | 29.3% (20.8%) | $9.07 (87.4%) |
| 2022 | $5.5b (7.4%) | $1.3b (-14.9%) | $935.2m (-17.5%) | 23.2% (-20.7%) | $7.85 (-13.5%) |
| 2023 | $4.8b (-13.0%) | $982.8m (-22.9%) | $1.6b (76.0%) | 20.6% (-11.4%) | $6.17 (-21.4%) |
| 2024 | $4.2b (-12.5%) | $596.0m (-39.4%) | $1.7b (1.3%) | 14.3% (-30.7%) | $3.72 (-39.7%) |
| 2025 | $4.1b (-2.2%) | $477.1m (-19.9%) | $1.1b (-33.7%) | 11.7% (-18.2%) | $3.09 (-16.9%) |
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.