Discounted Cash Flow
Varex Imaging Corp.
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $698.1m | $52.0m | $55.0m | 7.4% | $0.01 |
| 2018 | $773.4m (10.8%) | $28.3m (-45.6%) | $64.9m (18.0%) | 3.7% (-50.9%) | $0.02 (98.4%) |
| 2019 | $780.6m (0.9%) | $15.8m (-44.2%) | $52.1m (-19.7%) | 2.0% (-44.7%) | $0.01 (-62.8%) |
| 2020 | $738.3m (-5.4%) | $-57.4m (-463.3%) | $-10.3m (-119.8%) | -7.8% (-484.1%) | $0.01 (64.1%) |
| 2021 | $818.1m (10.8%) | $17.9m (131.2%) | $77.5m (852.4%) | 2.2% (128.1%) | $0.01 (-1.3%) |
| 2022 | $859.4m (5.0%) | $30.8m (72.1%) | $-4.4m (-105.7%) | 3.6% (63.8%) | $0.01 (-1.3%) |
| 2023 | $893.4m (4.0%) | $48.7m (58.1%) | $87.7m (2093.2%) | 5.5% (52.1%) | $0.01 (-1.2%) |
| 2024 | $811.0m (-9.2%) | $-47.2m (-196.9%) | $20.4m (-76.7%) | -5.8% (-206.8%) | $0.01 (-1.2%) |
| 2025 | $844.6m (4.1%) | $-69.9m (-48.1%) | $18.8m (-7.8%) | -8.3% (-42.2%) | $0.01 (-21.2%) |
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.