Discounted Cash Flow
Zebra Technologies Corp.
—
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 | $4.2b | $-159.1m | $342.7m | -3.8% | $-2.65 |
| 2017 | $4.3b (4.1%) | $19.7m (112.4%) | $497.2m (45.1%) | 0.5% (111.9%) | $0.33 (112.5%) |
| 2018 | $4.9b (13.3%) | $489.0m (2376.5%) | $837.5m (68.5%) | 10.0% (2085.3%) | $7.86 (2281.8%) |
| 2019 | $5.2b (6.3%) | $631.9m (29.2%) | $724.8m (-13.5%) | 12.1% (21.5%) | $10.08 (28.2%) |
| 2020 | $5.2b (-0.8%) | $585.4m (-7.4%) | $1.0b (43.4%) | 11.3% (-6.6%) | $9.43 (-6.4%) |
| 2021 | $6.5b (26.5%) | $972.3m (66.1%) | $1.2b (12.8%) | 14.9% (31.3%) | $15.66 (66.1%) |
| 2022 | $6.7b (2.7%) | $537.8m (-44.7%) | $479.7m (-59.1%) | 8.0% (-46.2%) | $8.86 (-43.4%) |
| 2023 | $5.3b (-20.7%) | $343.8m (-36.1%) | $-105.7m (-122.0%) | 6.5% (-19.4%) | $5.75 (-35.1%) |
| 2024 | $5.8b (8.7%) | $613.3m (78.4%) | $1.1b (1148.4%) | 10.6% (64.2%) | $10.25 (78.3%) |
| 2025 | $6.3b (8.3%) | $486.7m (-20.6%) | $965.3m (-12.9%) | 7.8% (-26.7%) | $8.24 (-19.6%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in EUR. Values above are converted to USD for comparison with the US-listed share price.
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): —
Net debt deduction: —
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.