Welcome to Reverse DCF page to understand market expectations about your interested Stock   



We have 2 report results for ticker: ACLS - Axcelis Technologies, Inc., also organized by 1 group tags below ... Bargain Finder: Related Companies Portfolio Health: Related Companies

1. (new)Reverse DCF based on cashflow:operating(operating cash flow) for ACLS price: 44.78 as of date: 2025-04-18 [show/hide charts] Current Market Price: 44.78 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry expectedGrowthRate_MarketIsPricing
ACLS PE_YEAR_2028 = 7 13.48%
ACLS PE_YEAR_2028 = 10 6.48%
ACLS PE_YEAR_2028 = 15 -1.21%
ACLS PE_YEAR_2028 = 20 -6.44%
ACLS PE_YEAR_2028 = 25 -10.35%
ACLS PE_YEAR_2028 = 30 -13.45%
ACLS PE_YEAR_2028 = 40 -18.16%
ACLS input_data {"marketcap": 1466433050.0, "cashflow_fcf_key": 156869000.0, "discount_rate": 0.1, "period": 5}
ACLS input_data_url_param input_data={"marketcap": 1466433050.0, "cashflow_fcf_key": 156869000.0, "discount_rate": 0.1, "period": 5}
In this report, we are doing Reverse DCF assuming for today's current price: 44.78 to meet market expectations, what growth rate company should grow for next 10 years?
Each row can be thought as
1. After 5 years from today - if PE of the stock is X, what should be the growth rate from today to meet that PE in future
2. lower PE in future is a reasonable justification, higher PE in future is risky
3. Assumptions: We are using discount rate as 10%, Period as 5 years and Reinvestment Rate of 100% in the default report, overriding will change this values
4. You can override values by passing the input data as a query param to the URL
5. direct link: reverse dcf for ACLS
6. override link: reverse dcf with override in URL for ACLS
7. inf values means, cashflow::operating is negative or we do not have data for the stock/ticker


2. Showing REVERSE_DCF_RAW report for ACLS [show/hide charts] Current Market Price: 44.78 as of 2025-04-18

T means Trillions, B means Billions, M means Millions, all values are in USD(or company filed currency) if not specified as percent/number in the Entry column
Disclaimer: Data is provided as is, please do your due diligence before making any investments, Markets can be very volatile!
Ticker Entry 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
ACLS revenue 1.13B 0.92B 0.66B 0.47B 0.34B 0.44B 0.41B 0.27B 0.30B 0.20B 0.20B
ACLS owner_earnings 0.14B 0.20B 0.14B 0.06B -0.02B 0.04B 0.05B -0.01B 0.01B -0.02B -0.02B
ACLS cashflow::operating 0.16B 0.22B 0.15B 0.07B -0.01B 0.05B 0.06B -0.01B 0.02B -0.02B -0.02B
ACLS cashflow::fcf 0.16B 0.22B 0.15B 0.07B -0.01B 0.05B 0.06B -0.01B 0.02B -0.02B -0.02B
ACLS cashflow::realfcf 0.14B 0.20B 0.14B 0.06B -0.02B 0.04B 0.05B -0.01B 0.01B -0.02B -0.02B
ACLS netincome 0.25B 0.18B 0.10B 0.05B 0.02B 0.05B 0.13B 0.01B 0.01B -0.01B -0.02B
ACLS operatingincome 0.28B 0.21B 0.13B 0.06B 0.02B 0.06B 0.05B 0.02B 0.02B -0.01B -0.01B
ACLS marketcap 4.25B 2.61B 2.48B 0.98B 0.78B 0.58B 0.90B 0.43B 1.20B 1.14B 1.06B
ACLS ev 4.08B 2.42B 2.19B 0.77B 0.64B 0.40B 0.76B 0.36B 1.12B 1.11B 1.06B
ACLS shares 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.11B 0.11B 0.11B
ACLS shares_calc 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.03B 0.12B 0.11B 0.11B


Reverse DCF Calculator

(last year value Or average of last 3 years)
(typically it's the min return you expect, 10% is a good one)

Reverse DCF Output

PE after Year Expected Growth Rate Market is Pricing in

Want to explore further, try these wonderful companies below or Use Search to find your favorite company or Check out our list of curated stocks here: Curated Stock List(new)


Join the 1,000+ Sleep Well Investors friends simplifying their investing decisions with SecDiver.com and SleepWellInvesting πŸ›Œ

*No account required, We promise to be respectful of your time and never spam you...