Discounted Cash Flow
Bitventures 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) |
|---|---|---|---|---|---|
| 2019 | $261.2m | $9.1m | $17.2m | 3.5% | $3.69 |
| 2020 | $246.1m (-5.8%) | $15.7m (72.7%) | $18.2m (5.4%) | 6.4% (83.3%) | $6.37 (72.6%) |
| 2021 | $277.1m (12.6%) | $4.6m (-70.4%) | $4.6m (-74.4%) | 1.7% (-73.8%) | $12.08 (89.6%) |
| 2022 | $300.8m (8.5%) | $5.4m (16.5%) | $29.9m (545.0%) | 1.8% (7.3%) | $12.63 (4.6%) |
| 2023 | $301.3m (0.2%) | $2.8m (-48.8%) | $2.8m (-90.8%) | 0.9% (-48.9%) | $0.33 (-97.4%) |
| 2024 | $28.0m (-90.7%) | $-110.0k (-104.0%) | $379.5k (-86.3%) | -0.4% (-142.7%) | $-0.01 (-103.0%) |
| 2025 | $0 (-100.0%) | $-794.6k (-622.6%) | $-959.6k (-352.9%) | — | $-0.06 (-500.0%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
SEC filings report in CNY. Values above are converted to USD for comparison with the US-listed share price.
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.