Discounted Cash Flow
Wolfspeed, Inc.
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
| Dividends | — | — | — |
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 | $1.6b | $-21.5m | $83.3m | -1.3% | $-0.21 |
| 2017 | $1.5b (-8.9%) | $-98.1m (-355.6%) | $129.0m (54.8%) | -6.7% (-400.0%) | $-1.00 (-376.2%) |
| 2018 | $1.5b (1.4%) | $-280.0m (-185.3%) | $-18.3m (-114.2%) | -18.7% (-181.4%) | $-2.81 (-181.0%) |
| 2019 | $1.1b (-27.7%) | $-375.1m (-34.0%) | $59.9m (426.8%) | -34.7% (-85.3%) | $-3.62 (-28.8%) |
| 2020 | $903.9m (-16.3%) | $-191.7m (48.9%) | $-266.1m (-544.2%) | -21.2% (38.9%) | $-1.78 (50.8%) |
| 2021 | $525.6m (-41.9%) | $-523.9m (-173.3%) | $-696.0m (-161.6%) | -99.7% (-370.0%) | $-4.66 (-161.8%) |
| 2022 | $746.2m (42.0%) | $-200.9m (61.7%) | $-799.1m (-14.8%) | -26.9% (73.0%) | $-1.67 (64.2%) |
| 2023 | $921.9m (23.5%) | $-329.9m (-64.2%) | $-1.1b (-37.5%) | -35.8% (-32.9%) | $-2.65 (-58.7%) |
| 2024 | $807.2m (-12.4%) | $-573.6m (-73.9%) | $-3.0b (-173.1%) | -71.1% (-98.6%) | $-6.88 (-159.6%) |
| 2025 | $757.6m (-6.1%) | $-1.6b (-180.5%) | $-2.0b (33.9%) | -212.4% (-198.9%) | $-11.39 (-65.6%) |
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.