Discounted Cash Flow
Veeco Instruments 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 | $332.5m | $-122.2m | $-35.3m | -36.8% | $-3.11 |
| 2017 | $484.8m (45.8%) | $-44.8m (63.3%) | $9.9m (128.0%) | -9.2% (74.9%) | $-1.01 (67.5%) |
| 2018 | $542.1m (11.8%) | $-407.1m (-808.8%) | $-50.4m (-610.4%) | -75.1% (-712.7%) | $-8.63 (-754.5%) |
| 2019 | $419.3m (-22.6%) | $-78.7m (80.7%) | $-18.3m (63.7%) | -18.8% (75.0%) | $-1.66 (80.8%) |
| 2020 | $454.2m (8.3%) | $-8.4m (89.3%) | $36.2m (298.0%) | -1.8% (90.2%) | $-0.17 (89.8%) |
| 2021 | $583.3m (28.4%) | $26.0m (410.3%) | $27.1m (-25.2%) | 4.5% (341.6%) | $0.53 (411.8%) |
| 2022 | $646.1m (10.8%) | $166.9m (541.1%) | $83.9m (209.5%) | 25.8% (478.8%) | $3.35 (532.1%) |
| 2023 | $666.4m (3.1%) | $-30.4m (-118.2%) | $33.7m (-59.8%) | -4.6% (-117.6%) | $-0.56 (-116.7%) |
| 2024 | $717.3m (7.6%) | $73.7m (342.7%) | $45.7m (35.4%) | 10.3% (325.5%) | $1.31 (333.9%) |
| 2025 | $664.3m (-7.4%) | $35.4m (-52.0%) | $53.3m (16.6%) | 5.3% (-48.2%) | $0.60 (-54.2%) |
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.