Discounted Cash Flow
Xperi 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) |
|---|---|---|---|---|---|
| 2020 | $376.1m | $-138.3m | $-30.4m | -36.8% | $-3.29 |
| 2021 | $486.5m (29.3%) | $-175.6m (-27.0%) | $-32.3m (-6.5%) | -36.1% (1.8%) | $-4.18 (-27.1%) |
| 2022 | $502.3m (3.2%) | $-757.5m (-331.3%) | $-42.7m (-31.9%) | -150.8% (-317.8%) | $-18.02 (-331.1%) |
| 2023 | $521.3m (3.8%) | $-136.6m (82.0%) | $-12.7m (70.3%) | -26.2% (82.6%) | $-3.18 (82.4%) |
| 2024 | $493.7m (-5.3%) | $-14.0m (89.7%) | $-60.4m (-376.0%) | -2.8% (89.2%) | $-0.31 (90.3%) |
| 2025 | $448.1m (-9.2%) | $-56.3m (-302.2%) | $-5.9m (90.2%) | -12.6% (-343.1%) | $-1.23 (-296.8%) |
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.