Discounted Cash Flow
Kanzhun 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 | $998.7m | $-74.3m | $-15.7m | -7.4% | — |
| 2020 | $1.9b (94.7%) | $-139.4m (-87.6%) | $55.3m (452.7%) | -7.2% (3.6%) | — |
| 2021 | $4.3b (119.1%) | $-158.5m (-13.7%) | $242.6m (338.3%) | -3.7% (48.1%) | — |
| 2022 | $4.5b (5.9%) | $15.9m (110.0%) | $130.4m (-46.3%) | 0.4% (109.5%) | — |
| 2023 | $6.0b (31.9%) | $1.3k (-100.0%) | $388.9m (198.3%) | 0.0% (-100.0%) | — |
| 2024 | $7.4b (23.6%) | $2.6m (195877.8%) | $446.2m (14.7%) | 0.0% (158480.3%) | — |
| 2025 | $8.3b (12.4%) | $6.6m (154.4%) | $671.7m (50.5%) | 0.1% (126.4%) | — |
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.