Intel Corporation (INTC) Discounted Free Cash Flow - Perpetuity

Intel Corporation

INTC (NASDAQ)

(%)

Valuation
Intel Corporation Discounted Free Cash Flow - Perpetuity

"""
    Model: Discounted Free Cash Flow - Perpetuity

# Render model description
model.render_description(r"""
## Discounted Free Cash Flow Model

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

See our [GitHub Model Documentation](https://github.com/DiscountingCashFlows/Documentation/blob/main/models-documentation/discounted-free-cash-flow.md#discounted-free-cash-flow-model-source-code)
""")

# Initialize assumptions
assumptions.init({
    "data": {
        "%discount_rate": None,
        "beta": data.get("profile:beta", default=1),
        "%risk_free_rate": data.get("treasury:year10"),
        "%market_premium": data.get("risk:totalEquityRiskPremium"),
        "%tax_rate": None,
        "%growth_in_perpetuity": "2.5%",
        "historical_years": 10,
        "projection_years": 5,
        "%revenue_growth_rate": None,
        "%operating_cash_flow_margin": None,
        "%capital_expenditure_margin": None,
    },
    "hierarchies": [{
        "parent": "%discount_rate",
        "children": [
            "beta",
            "%risk_free_rate",
            "%market_premium",
            "%tax_rate"
        ]
    }]
})

# WACC Calculation
risk_free_rate = assumptions.get("%risk_free_rate")
beta = assumptions.get("beta")
market_premium = assumptions.get("%market_premium")
cost_of_equity = risk_free_rate + beta * market_premium
cost_of_debt = data.get("income:interestExpense / balance:totalDebt")
if cost_of_debt is None:
    # Use the 10-year Treasury yield instead
    cost_of_debt = data.get("treasury:year10")

tax_rate = data.get("income:incomeTaxExpense / income:incomeBeforeTax")
if tax_rate is None or tax_rate < 0:
    # Fall back to the statutory corporate rate
    tax_rate = data.get("risk:corporateTaxRate")
assumptions.set("%tax_rate", tax_rate)

market_cap = data.get("profile:price * income:weightedAverageShsOut")
debt_weight = data.get(f"balance:totalDebt / ({market_cap} + balance:totalDebt)")
if debt_weight is None:
    # Assume zero leverage if missing
    debt_weight = 0

equity_weight = 1 - debt_weight
wacc = debt_weight * cost_of_debt * (1 - assumptions.get("%tax_rate")) + equity_weight * cost_of_equity

# Set the discount rate to the WACC
assumptions.set("%discount_rate", wacc)

data.compute({
    "%operatingCashFlowMargin": "flow:operatingCashFlow / income:revenue",
    "positiveCapitalExpenditure": "-1 * flow:capitalExpenditure",
    "%capitalExpenditureMargin": "positiveCapitalExpenditure / income:revenue",
    "%grossMargin": "income:grossProfit / income:revenue",
    "%operatingMargin": "income:operatingIncome / income:revenue",
    "%netMargin": "income:netIncome / income:revenue",
    "discountedFreeCashFlow": "flow:freeCashFlow",
    "%revenueGrowthRate": "function:growth:income:revenue",
})

data.set_default_range(f"{-assumptions.get('historical_years')}->0")

assumptions.set("%revenue_growth_rate", data.average("%revenueGrowthRate"))
# Limit revenue growth rate between 0% and 25%
assumptions.set_bounds(
    "%revenue_growth_rate", low=0, high="25%"
)

average_operating_cash_flow_margin = data.average("%operatingCashFlowMargin")
assumptions.set("%operating_cash_flow_margin", average_operating_cash_flow_margin)
# Limit OCF range from 0 to 100% (all revenue converted to OCF)
assumptions.set_bounds(
    "%operating_cash_flow_margin", low=0, high="100%"
)

average_capital_expenditure_margin = data.average("%capitalExpenditureMargin")
assumptions.set("%capital_expenditure_margin", average_capital_expenditure_margin)

# Limit CapEx range from 0 to 90% of OCF Margin
assumptions.set_bounds(
    "%capital_expenditure_margin",
    low=0,
    high=assumptions.get("%operating_cash_flow_margin")*.9
)

data.compute({
    "income:revenue": f"""
        income:revenue:-1 * 
        (1 + {assumptions.get('%revenue_growth_rate')})
    """,
    "%revenueGrowthRate": "function:growth:income:revenue",
    "flow:operatingCashFlow": f"""
        income:revenue * 
        {assumptions.get('%operating_cash_flow_margin')}
    """,
    "computedCapitalExpenditure": f"""
        income:revenue * 
        {assumptions.get('%capital_expenditure_margin')}
    """,
    "flow:freeCashFlow": "flow:operatingCashFlow - computedCapitalExpenditure",
    "positiveCapitalExpenditure": "flow:operatingCashFlow - flow:freeCashFlow",
    "discountedFreeCashFlow": f"""
        function:discount:flow:freeCashFlow 
        rate:{assumptions.get('%discount_rate')}
        continuous:true
    """,
    # Informational computations
    "%operatingCashFlowMargin": "flow:operatingCashFlow / income:revenue",
    "%capitalExpenditureMargin": "positiveCapitalExpenditure / income:revenue",
    "%freeCashFlowMargin": "flow:freeCashFlow / income:revenue",
    "#compoundedDiscountRate": f"""
        function:compound:1
        rate:{assumptions.get('%discount_rate')} 
        continuous:true
    """,
    "%compoundedDiscountRate": "#compoundedDiscountRate - 1",
}, forecast=assumptions.get("projection_years"))

# Calculating the Terminal Value
# TV = FCF * (1 + Growth in Perpetuity) / (Discount Rate - Growth in Perpetuity)
discount_rate = assumptions.get("%discount_rate")
growth_in_perpetuity = assumptions.get("%growth_in_perpetuity")
end_year = assumptions.get("projection_years")
terminal_value = data.get(f"""
    flow:freeCashFlow:{end_year} *
    (1 + {growth_in_perpetuity}) / ({discount_rate} - {growth_in_perpetuity})
""")

# Discount the terminal value into the present
tv_discount_rate = (1 + assumptions.get("%discount_rate")) ** assumptions.get('projection_years')
discounted_terminal_value = terminal_value / tv_discount_rate

# Get the sum between current date and projection years
discounted_free_cash_flow_sum = data.sum("discountedFreeCashFlow:1->*")

# Add all Discounted FCFs and the Discounted Terminal Value to calculate the enterprise value
enterprise_value = discounted_terminal_value + discounted_free_cash_flow_sum

# Equity value is calculated by adding cash and subtracting total debt from the enterprise value
equity_value = data.get(f"{enterprise_value} + balance:cashAndShortTermInvestments -  balance:totalDebt")

stock_value = equity_value / data.get("income:weightedAverageShsOut")

model.set_final_value({
    "value": stock_value,
    "units": '$'
})

fcf_5y_cagr = data.cagr(f"flow:freeCashFlow:-1->{assumptions.get('projection_years')}")
revenue_5y_cagr = data.cagr(f"income:revenue:-1->{assumptions.get('projection_years')}")

model.render_results([
    [terminal_value, "Terminal Value", "$"],
    [discounted_terminal_value, "Discounted Terminal Value", "$"],
    [discounted_free_cash_flow_sum, "Sum of Discounted Free Cash Flow", "$"],
    [enterprise_value, "Enterprise Value", "$"],
    [data.get("balance:cashAndCashEquivalents"), "Cash and Equivalents", "$"],
    [data.get("balance:totalDebt"), "Total Debt", "$"],
    [equity_value, "Equity Value", "$"],
    [data.get("income:weightedAverageShsOut"), "Shares Outstanding", "$"],
    [stock_value, "Estimated Value per Share", "$"],
    [data.get("treasury:year10"), "Yield of the U.S. 10 Year Treasury Note", "%"],
    [average_operating_cash_flow_margin, "Average Cash from Operating Activities Margin", "%"],
    [average_capital_expenditure_margin, "Average Capital Expenditure Margin", "%"],
    [cost_of_equity, "Cost of Equity", "%"],
    [equity_weight, "Equity Weight", "%"],
    [cost_of_debt, "Cost of Debt", "%"],
    [debt_weight, "Debt Weight", "%"],
    [revenue_5y_cagr, "Forecasted Revenue - 5 Year CAGR", "%"],
    [fcf_5y_cagr, "Forecasted Free Cash Flow - 5 Year CAGR", "%"],
])

model.render_chart({
    "data": {
        "income:revenue": "Revenue",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "flow:freeCashFlow": "Free Cash Flow",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "discountedFreeCashFlow": "Discounted Free Cash Flow"
    },
    "start": -assumptions.get("historical_years"),
    "end": "*",
    "properties": {
        "title": "Historical Values",
        "set_editable": [
            "income:revenue",
            "flow:operatingCashFlow",
            "flow:freeCashFlow"
        ],
        "hidden_keys": [
            "positiveCapitalExpenditure",
            "discountedFreeCashFlow"
        ],
        "width": "full"
    },
})

# Forecast table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "flow:operatingCashFlow": "Operating Cash Flow",
        "%operatingCashFlowMargin": "Operating Cash Flow Margin",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureMargin": "Capital Expenditure Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "%freeCashFlowMargin": "Free Cash Flow Margin",
        "%compoundedDiscountRate": "Compounded Discount Rate",
        "discountedFreeCashFlow": "Discounted Free Cash Flow",
    },
    "start": -1,
    "end": "*",
    "properties": {
        "title": "Forecast Data",
        "order": "ascending",
        "include_ltm": False,
        "number_format": "M",
        "width": "full"
    },
})

# Historical table
model.render_table({
    "data": {
        "income:revenue": "Revenue",
        "%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "%netMargin": "Net Margin",
        "flow:operatingCashFlow": "Cash from Operating Activities",
        "%operatingCashFlowMargin": "Cash from Operating Activities Margin",
        "positiveCapitalExpenditure": "Capital Expenditure",
        "%capitalExpenditureMargin": "Capital Expenditure Margin",
        "flow:freeCashFlow": "Free Cash Flow",
    },
    "start": -assumptions.get("historical_years"),
    "end": 0,
    "properties": {
        "title": "Historical Data",
        "display_averages": True,
        "order": "descending",
        "number_format": "M"
    },
})

assumptions.set_description({
    "%discount_rate": r"""
        ## Discount Rate
        
        `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`)
        
        Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt.
        
        [Read More](https://www.investopedia.com/terms/w/wacc.asp)
        
        ---
        
        ### Cost of Equity
        
        `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium`
        
        The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula.
        
        [Read More](https://www.investopedia.com/terms/c/costofequity.asp#mntl-sc-block_1-0-20)
        
        ---
        
        ### Cost of Debt
        
        `Cost of Debt` = `Interest Expense` / `Total Debt`
        
        The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans.
        
        [Read More](https://www.investopedia.com/terms/c/costofdebt.asp)
        
        ---
        
        ### Equity & Debt Weights
        
        `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight`
        
        The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt).
        
        ---
        
        ### Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        The overall tax rate paid by the company on its earned income.
    """,

"beta": r"""
        ## Beta
        
        Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.
    """,

"%risk_free_rate": r"""
        ## Risk-Free Rate
        
        The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.
    """,

"%tax_rate": r"""
        ## Tax Rate
        
        `Tax Rate` = `Income Tax Expense` / `Income Before Tax`
        
        This is the company’s **effective tax rate**, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items).
        
        This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible.
        
        ## Discount Rate
        
        `Discount Rate` =  
        `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`)  
        + `Equity Weight` × `Cost of Equity`
    """,

"%market_premium": r"""
        ## Market Premium
        
        The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.
    """,

"%growth_in_perpetuity": r"""
        ## Growth in Perpetuity
        
        The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.
    """,

"historical_years": r"""
        ## Historical Years
        
        The number of years of historical data used to calculate averages and trends for analysis.
    """,

"projection_years": r"""
        ## Projection Years
        
        The number of years into the future for which the analysis projects financial performance and metrics.
    """,

"%revenue_growth_rate": r"""
        ## Revenue Growth Rate
        
        The annual growth rate applied to projected revenue, starting from the second projection year onward.
    """,

"%operating_cash_flow_margin": r"""
        ## Operating Cash Flow Margin
        
        `Projected Operating Cash Flow` = `Projected Revenue` * `Operating Cash Flow Margin`
        
        This margin represents the percentage of revenue used to estimate future Operating Cash Flow.
    """,

"%capital_expenditure_margin": r"""
        ## Capital Expenditure Margin
        
        `Projected Free Cash Flow` = `Projected Operating Cash Flow` - `Projected Revenue` * `Capital Expenditure Margin`
        
        This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.
    """,
})

print(f"End of model.")

Estimated Value

USD

Market Price USD

* Values are not guaranteed, please do your own
research before making investment decisions.

Discounted Free Cash Flow Model

Discounted Free Cash Flow calculates the value of a share based on the company's estimated future Free Cash Flow figures.

See our GitHub Model Documentation

Interactive Assumptions

Discount Rate Discount Rate `Discount Rate` = `Equity Weight` * `Cost of Equity` + `Debt Weight` * `Cost of Debt` * (1 - `Tax Rate`) Calculated using Weighted Average Cost of Capital (WACC) formula. It represents a firm’s average after-tax cost of capital from all sources, including common stock, preferred stock, bonds, and other forms of debt. Read More Cost of Equity `Cost of Equity` = `Risk Free Rate` + `Beta` * `Market Premium` The cost of equity is the theoretical rate of return that an equity investment should generate. It is calculated using the CAPM formula. Read More Cost of Debt `Cost of Debt` = `Interest Expense` / `Total Debt` The cost of debt is the effective rate that a company pays on its debt, such as bonds and loans. Read More Equity & Debt Weights `Debt Weight` = `Total Debt` / (`Market Capitalization` + `Total Debt`) = 1 - `Equity Weight` The Equity Weight represents the proportion of equity-based financing (Market Capitalization), while the Debt Weight represents the proportion of debt-based financing (Total Debt). Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` The overall tax rate paid by the company on its earned income.	%
↳ Beta Beta Beta measures the volatility of a stock's price in relation to the overall stock market. A higher beta indicates greater price fluctuations relative to the market.	#
↳ Risk Free Rate Risk-Free Rate The risk-free rate represents the return an investor expects from an absolutely risk-free investment over a specified time period. By default, it is set to the current yield of the U.S. 10-Year Treasury Bond.	%
↳ Market Premium Market Premium The market risk premium represents the additional return over the risk-free rate that investors expect for taking on the risks associated with equities.	%
↳ Tax Rate Tax Rate `Tax Rate` = `Income Tax Expense` / `Income Before Tax` This is the company’s effective tax rate, reflecting the average rate of tax actually paid on its pre-tax earnings (including all statutory, deferred, and non-recurring items). This rate is used to adjust the after-tax cost of debt, since interest expense is tax-deductible. Discount Rate `Discount Rate` = `Debt Weight` × `Cost of Debt` × (1 − `Tax Rate`) + `Equity Weight` × `Cost of Equity`	%
Growth In Perpetuity Growth in Perpetuity The rate at which the company's free cash flow is assumed to grow indefinitely. By default, this rate equals the yield of the U.S. 10-Year Treasury Bond.	%
Historical Years Historical Years The number of years of historical data used to calculate averages and trends for analysis.	#
Projection Years Projection Years The number of years into the future for which the analysis projects financial performance and metrics.	#
Revenue Growth Rate Revenue Growth Rate The annual growth rate applied to projected revenue, starting from the second projection year onward.	%
Operating Cash Flow Margin Operating Cash Flow Margin `Projected Operating Cash Flow` = `Projected Revenue` * `Operating Cash Flow Margin` This margin represents the percentage of revenue used to estimate future Operating Cash Flow.	%
Capital Expenditure Margin Capital Expenditure Margin `Projected Free Cash Flow` = `Projected Operating Cash Flow` - `Projected Revenue` * `Capital Expenditure Margin` This margin is used to estimate future capital expenditures as a percentage of revenue, which in turn is subtracted from Operating Cash Flow to calculate Free Cash Flow.	%

Results
Terminal Value	44.76 Bil. USD
Discounted Terminal Value	29.92 Bil. USD
Sum of Discounted Free Cash Flow	11.03 Bil. USD
Enterprise Value	40.95 Bil. USD
Cash and Equivalents	11.14 Bil. USD
Total Debt	46.55 Bil. USD
Equity Value	25.33 Bil. USD
Shares Outstanding	4.51 Bil. USD
Estimated Value per Share	5.61 USD
Yield of the U.S. 10 Year Treasury Note	4.18%
Average Cash from Operating Activities Margin	32.17%
Average Capital Expenditure Margin	27.34%
Cost of Equity	10.23%
Equity Weight	81.54%
Cost of Debt	2.16%
Debt Weight	18.46%
Forecasted Revenue - 5 Year CAGR	0.049%
Forecasted Free Cash Flow - 5 Year CAGR

Historical Values

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Historical Values", "timeseries": "annual", "series": [{"label": "Revenue", "mappingKey": "income:revenue", "data": [{"l": "2015", "x": "2015-12-31", "y": 55355000000}, {"l": "2016", "x": "2016-12-31", "y": 59387000000}, {"l": "2017", "x": "2017-12-31", "y": 62761000000}, {"l": "2018", "x": "2018-12-31", "y": 70848000000}, {"l": "2019", "x": "2019-12-31", "y": 71965000000}, {"l": "2020", "x": "2020-12-31", "y": 77867000000}, {"l": "2021", "x": "2021-12-31", "y": 79024000000}, {"l": "2022", "x": "2022-12-31", "y": 63054000000}, {"l": "2023", "x": "2023-12-31", "y": 54228000000}, {"l": "2024", "x": "2024-12-28", "y": 53101000000}, {"l": "2025", "x": "2025-12-28", "y": 53127019490, "oy": 53127019490, "e": true, "d": 2025, "g": 0.049, "og": 0.049}, {"l": "2026", "x": "2026-12-28", "y": 53153051729, "oy": 53153051729, "e": true, "d": 2026, "g": 0.049, "og": 0.049}, {"l": "2027", "x": "2027-12-28", "y": 53179096724, "oy": 53179096724, "e": true, "d": 2027, "g": 0.049, "og": 0.049}, {"l": "2028", "x": "2028-12-28", "y": 53205154482, "oy": 53205154482, "e": true, "d": 2028, "g": 0.049, "og": 0.049}, {"l": "2029", "x": "2029-12-28", "y": 53231225007, "oy": 53231225007, "e": true, "d": 2029, "g": 0.049, "og": 0.049}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Cash Flow", "mappingKey": "flow:operatingCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 19017000000}, {"l": "2016", "x": "2016-12-31", "y": 21808000000}, {"l": "2017", "x": "2017-12-31", "y": 22110000000}, {"l": "2018", "x": "2018-12-31", "y": 29432000000}, {"l": "2019", "x": "2019-12-31", "y": 33145000000}, {"l": "2020", "x": "2020-12-31", "y": 35384000000}, {"l": "2021", "x": "2021-12-31", "y": 29456000000}, {"l": "2022", "x": "2022-12-31", "y": 15433000000}, {"l": "2023", "x": "2023-12-31", "y": 11471000000}, {"l": "2024", "x": "2024-12-28", "y": 8288000000}, {"l": "2025", "x": "2025-12-28", "y": 17090962169, "oy": 17090962169, "e": true, "d": 2025, "g": 106.2, "og": 106.2}, {"l": "2026", "x": "2026-12-28", "y": 17099336741, "oy": 17099336741, "e": true, "d": 2026, "g": 0.049, "og": 0.049}, {"l": "2027", "x": "2027-12-28", "y": 17107715416, "oy": 17107715416, "e": true, "d": 2027, "g": 0.049, "og": 0.049}, {"l": "2028", "x": "2028-12-28", "y": 17116098196, "oy": 17116098196, "e": true, "d": 2028, "g": 0.049, "og": 0.049}, {"l": "2029", "x": "2029-12-28", "y": 17124485085, "oy": 17124485085, "e": true, "d": 2029, "g": 0.049, "og": 0.049}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow", "mappingKey": "flow:freeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 11571000000}, {"l": "2016", "x": "2016-12-31", "y": 12183000000}, {"l": "2017", "x": "2017-12-31", "y": 10332000000}, {"l": "2018", "x": "2018-12-31", "y": 14251000000}, {"l": "2019", "x": "2019-12-31", "y": 16932000000}, {"l": "2020", "x": "2020-12-31", "y": 20931000000}, {"l": "2021", "x": "2021-12-31", "y": 9127000000}, {"l": "2022", "x": "2022-12-31", "y": -9617000000}, {"l": "2023", "x": "2023-12-31", "y": -14279000000}, {"l": "2024", "x": "2024-12-28", "y": -15656000000}, {"l": "2025", "x": "2025-12-28", "y": 2566035041, "oy": 2566035041, "e": true, "d": 2025, "g": -116.4, "og": -116.4}, {"l": "2026", "x": "2026-12-28", "y": 2567292398, "oy": 2567292398, "e": true, "d": 2026, "g": 0.049, "og": 0.049}, {"l": "2027", "x": "2027-12-28", "y": 2568550371, "oy": 2568550371, "e": true, "d": 2027, "g": 0.049, "og": 0.049}, {"l": "2028", "x": "2028-12-28", "y": 2569808961, "oy": 2569808961, "e": true, "d": 2028, "g": 0.049, "og": 0.049}, {"l": "2029", "x": "2029-12-28", "y": 2571068167, "oy": 2571068167, "e": true, "d": 2029, "g": 0.049, "og": 0.049}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": false}, {"label": "Capital Expenditure", "mappingKey": "positiveCapitalExpenditure", "data": [{"l": "2015", "x": "2015-12-31", "y": 7446000000}, {"l": "2016", "x": "2016-12-31", "y": 9625000000}, {"l": "2017", "x": "2017-12-31", "y": 11778000000}, {"l": "2018", "x": "2018-12-31", "y": 15181000000}, {"l": "2019", "x": "2019-12-31", "y": 16213000000}, {"l": "2020", "x": "2020-12-31", "y": 14453000000}, {"l": "2021", "x": "2021-12-31", "y": 20329000000}, {"l": "2022", "x": "2022-12-31", "y": 25050000000}, {"l": "2023", "x": "2023-12-31", "y": 25750000000}, {"l": "2024", "x": "2024-12-28", "y": 23944000000}, {"l": "2025", "x": "2025-12-28", "y": 14524927128}, {"l": "2026", "x": "2026-12-28", "y": 14532044342}, {"l": "2027", "x": "2027-12-28", "y": 14539165044}, {"l": "2028", "x": "2028-12-28", "y": 14546289235}, {"l": "2029", "x": "2029-12-28", "y": 14553416917}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}, {"label": "Discounted Free Cash Flow", "mappingKey": "discountedFreeCashFlow", "data": [{"l": "2015", "x": "2015-12-31", "y": 11571000000}, {"l": "2016", "x": "2016-12-31", "y": 12183000000}, {"l": "2017", "x": "2017-12-31", "y": 10332000000}, {"l": "2018", "x": "2018-12-31", "y": 14251000000}, {"l": "2019", "x": "2019-12-31", "y": 16932000000}, {"l": "2020", "x": "2020-12-31", "y": 20931000000}, {"l": "2021", "x": "2021-12-31", "y": 9127000000}, {"l": "2022", "x": "2022-12-31", "y": -9617000000}, {"l": "2023", "x": "2023-12-31", "y": -14279000000}, {"l": "2024", "x": "2024-12-28", "y": -15656000000}, {"l": "2025", "x": "2025-12-28", "y": 2566035041}, {"l": "2026", "x": "2026-12-28", "y": 2375942231}, {"l": "2027", "x": "2027-12-28", "y": 2193145406}, {"l": "2028", "x": "2028-12-28", "y": 2023965648}, {"l": "2029", "x": "2029-12-28", "y": 1868248691}], "dataType": ".", "displayAs": "line", "dataTimeseries": "annual", "hidden": true}], "editableDates": {"2025-12-28": 41, "2026-12-28": 42, "2027-12-28": 43, "2028-12-28": 44, "2029-12-28": 45}, "properties": {"display_table": true}, "width": "full"}

Edit Chart Values	2025-12-28	2026-12-28	2027-12-28	2028-12-28	2029-12-28

↳ Growth Rate

Forecast Data

Monetary values in USD amounts except #	2024 Dec 28	2025 Dec 28	2026 Dec 28	2027 Dec 28	2028 Dec 28	2029 Dec 28
Revenue	53,101	53,127	53,153	53,179	53,205	53,231
Revenue Growth Rate	-2.08%	0.049%	0.049%	0.049%	0.049%	0.049%
Operating Cash Flow	8,288	17,091	17,099	17,108	17,116	17,124
Operating Cash Flow Margin	15.61%	32.17%	32.17%	32.17%	32.17%	32.17%
Capital Expenditure	23,944	14,525	14,532	14,539	14,546	14,553
Capital Expenditure Margin	45.09%	27.34%	27.34%	27.34%	27.34%	27.34%
Free Cash Flow	-15,656	2,566	2,567	2,569	2,570	2,571
Free Cash Flow Margin	-29.48%	4.83%	4.83%	4.83%	4.83%	4.83%
Compounded Discount Rate		0%	8.05%	17.12%	26.97%	37.62%
Discounted Free Cash Flow	-15,656	2,566	2,376	2,193	2,024	1,868

Historical Data

Monetary values in USD amounts except #	Average	LTM Jan 11	2024 Dec 28	2023 Dec 31	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31	2018 Dec 31	2017 Dec 31	2016 Dec 31	2015 Dec 31
Revenue	63,730	53,439	53,101	54,228	63,054	79,024	77,867	71,965	70,848	62,761	59,387	55,355
Revenue Growth Rate	0.05%	0.637%	-2.08%	-14%	-20.21%	1.49%	8.2%	1.58%	12.89%	5.68%	7.28%	-0.922%
Cost of Revenue	30,259	34,423	35,756	32,517	36,188	35,209	34,255	29,825	27,111	23,692	23,196	20,676
Gross Profit	33,471	19,016	17,345	21,711	26,866	43,815	43,612	42,140	43,737	39,069	36,191	34,679
Gross Margin	51.68%	35.58%	32.66%	40.04%	42.61%	55.45%	56.01%	58.56%	61.73%	62.25%	60.94%	62.65%
Operating Income	11,094	-2,382	-11,678	93	2,334	19,456	23,678	22,035	23,316	18,050	13,133	14,002
Operating Margin	15.65%	-4.46%	-21.99%	0.171%	3.7%	24.62%	30.41%	30.62%	32.91%	28.76%	22.11%	25.29%
Net Income	9,577	198	-18,756	1,689	8,014	19,868	20,899	21,048	21,053	9,601	10,316	11,420
Net Margin	13.19%	0.371%	-35.32%	3.12%	12.71%	25.14%	26.84%	29.25%	29.72%	15.3%	17.37%	20.63%
Cash from Operating Activities	21,283	8,574	8,288	11,471	15,433	29,456	35,384	33,145	29,432	22,110	21,808	19,017
Cash from Operating Activities Margin	32.17%	16.04%	15.61%	21.15%	24.48%	37.27%	45.44%	46.06%	41.54%	35.23%	36.72%	34.35%
Capital Expenditure	16,978	16,992	23,944	25,750	25,050	20,329	14,453	16,213	15,181	11,778	9,625	7,446
Capital Expenditure Margin	27.34%	31.8%	45.09%	47.48%	39.73%	25.73%	18.56%	22.53%	21.43%	18.77%	16.21%	13.45%
Free Cash Flow	4,305	-8,418	-15,656	-14,279	-9,617	9,127	20,931	16,932	14,251	10,332	12,183	11,571