Discounted Cash Flow
Viasat 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) |
|---|---|---|---|---|---|
| 2017 | $1.6b | $23.8m | $-103.4m | 1.5% | $0.42 |
| 2018 | $1.6b (2.3%) | $-67.3m (-383.2%) | $-153.0m (-48.0%) | -4.2% (-376.9%) | $-1.17 (-380.8%) |
| 2019 | $2.1b (29.7%) | $-67.6m (-0.5%) | $-309.3m (-102.2%) | -3.3% (22.5%) | $-1.11 (5.1%) |
| 2020 | $2.3b (11.7%) | $-212.0k (99.7%) | $-257.0m (16.9%) | -0.0% (99.7%) | $0.22 (120.2%) |
| 2021 | $2.3b (-2.3%) | $3.7m (1841.0%) | $-100.0m (61.1%) | 0.2% (1882.0%) | $-1.00 (-546.2%) |
| 2022 | $2.8b (23.6%) | $-15.5m (-520.9%) | $-484.7m (-384.5%) | -0.6% (-440.6%) | $-1.39 (-38.5%) |
| 2023 | $2.6b (-8.3%) | $1.1b (7083.4%) | $-796.5m (-64.3%) | 42.4% (7715.8%) | $-2.79 (-101.3%) |
| 2024 | $4.3b (67.6%) | $-1.1b (-198.5%) | $-851.2m (-6.9%) | -25.0% (-158.8%) | $-8.94 (-220.6%) |
| 2025 | $4.5b (5.5%) | $-575.0m (46.2%) | $-122.0m (85.7%) | -12.7% (49.0%) | $-4.13 (53.8%) |
| 2026 | $4.6b (2.7%) | $-34.1m (94.1%) | $597.1m (589.5%) | -0.7% (94.2%) | $0.03 (100.7%) |
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.