Discounted Cash Flow
Vishay Precision Group, 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 | $224.9m | $6.4m | $995.0k | 2.8% | $0.49 |
| 2017 | $254.3m (13.1%) | $14.3m (124.0%) | $12.6m (1170.1%) | 5.6% (98.1%) | $1.08 (120.4%) |
| 2018 | $299.8m (17.9%) | $23.6m (64.8%) | $22.1m (75.2%) | 7.9% (39.9%) | $1.76 (63.0%) |
| 2019 | $284.0m (-5.3%) | $22.2m (-6.2%) | $20.4m (-7.8%) | 7.8% (-0.9%) | $1.64 (-6.8%) |
| 2020 | $269.8m (-5.0%) | $10.8m (-51.4%) | $11.0m (-46.2%) | 4.0% (-48.8%) | $0.80 (-51.2%) |
| 2021 | $317.9m (17.8%) | $20.2m (87.5%) | $16.0m (45.4%) | 6.4% (59.1%) | $1.49 (86.2%) |
| 2022 | $362.6m (14.0%) | $36.1m (78.3%) | $11.7m (-26.5%) | 9.9% (56.4%) | $2.65 (77.9%) |
| 2023 | $355.0m (-2.1%) | $25.7m (-28.7%) | $30.7m (161.8%) | 7.2% (-27.2%) | $1.89 (-28.7%) |
| 2024 | $306.5m (-13.7%) | $9.9m (-61.4%) | $10.7m (-65.3%) | 3.2% (-55.3%) | $0.74 (-60.8%) |
| 2025 | $307.2m (0.2%) | $5.3m (-46.6%) | $6.4m (-40.4%) | 1.7% (-46.7%) | $0.40 (-45.9%) |
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.