Discounted Cash Flow
Amber International Holding Ltd. ADR
—
—
Average annual growth rates
| Metric | 10-Year | 5-Year | 3-Year |
|---|---|---|---|
| Sales | — | — | — |
| Free Cash Flow | — | — | — |
| Average (FCF & NI) | — | — | — |
| Net Income | — | — | — |
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 | $95.4m | $-27.3m | $-4.8m | -28.7% | $-2.26 |
| 2017 | $125.3m (31.4%) | $-24.6m (9.9%) | $-14.0m (-192.8%) | -19.7% (31.4%) | $-2.15 (4.9%) |
| 2018 | $160.0m (27.7%) | $-32.4m (-31.6%) | $-15.7m (-11.7%) | -20.3% (-3.0%) | $-1.23 (42.8%) |
| 2019 | $199.4m (24.6%) | $-9.6m (70.4%) | $-30.8m (-96.4%) | -4.8% (76.2%) | $-0.34 (72.4%) |
| 2020 | $254.7m (27.8%) | $-12.6m (-31.4%) | $-20.2m (34.4%) | -5.0% (-2.9%) | $-0.32 (5.9%) |
| 2021 | $307.7m (20.8%) | $-13.6m (-8.0%) | $-21.1m (-4.3%) | -4.4% (10.6%) | $-0.28 (12.5%) |
| 2022 | $169.1m (-45.1%) | $-200.9m (-1373.7%) | $70.6m (435.2%) | -118.8% (-2581.9%) | $-3.98 (-1321.4%) |
| 2023 | $133.2m (-21.2%) | $-38.7m (80.7%) | $-19.5m (-127.6%) | -29.0% (75.6%) | $-0.75 (81.2%) |
| 2024 | $32.8m (-75.4%) | $23.9m (161.9%) | $-21.8m (-12.0%) | 73.0% (351.2%) | — |
| 2025 | $66.1m (101.5%) | $-2.0m (-108.5%) | $-2.0m (90.7%) | -3.1% (-104.2%) | — |
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.