Discounted Cash Flow
Viavi 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 | $906.3m | $-99.2m | $17.4m | -10.9% | — |
| 2017 | $811.4m (-10.5%) | $166.9m (268.2%) | $41.4m (137.9%) | 20.6% (287.9%) | $0.73 |
| 2018 | $880.4m (8.5%) | $-46.0m (-127.6%) | $23.5m (-43.2%) | -5.2% (-125.4%) | $-0.20 (-127.4%) |
| 2019 | $1.1b (28.4%) | $5.4m (111.7%) | $93.8m (299.1%) | 0.5% (109.1%) | $0.02 (110.0%) |
| 2020 | $1.1b (0.5%) | $28.7m (431.5%) | $103.7m (10.6%) | 2.5% (428.7%) | $0.13 (550.0%) |
| 2021 | $1.2b (5.5%) | $46.1m (60.6%) | $191.2m (84.4%) | 3.8% (52.2%) | $0.20 (53.8%) |
| 2022 | $1.3b (7.8%) | $15.5m (-66.4%) | $105.6m (-44.8%) | 1.2% (-68.8%) | $0.07 (-65.0%) |
| 2023 | $1.1b (-14.4%) | $25.5m (64.5%) | $63.0m (-40.3%) | 2.3% (92.2%) | $0.11 (57.1%) |
| 2024 | $1.0b (-9.6%) | $-25.8m (-201.2%) | $96.9m (53.8%) | -2.6% (-211.9%) | $-0.12 (-209.1%) |
| 2025 | $1.1b (8.4%) | $34.8m (234.9%) | $62.0m (-36.0%) | 3.2% (224.4%) | $0.16 (233.3%) |
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.