Discounted Cash Flow
Douyu International Holdings Ltd. ADR
—
—
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 | — | — | — | — | — |
| 2017 | $1.9b | $-91.0m | $-60.1m | -4.8% | $-74.85 |
| 2018 | $3.7b (93.8%) | $-131.1m (-44.1%) | $-55.0m (8.5%) | -3.6% (25.7%) | $-108.80 (-45.4%) |
| 2019 | $1.0b (-71.5%) | $843.7k (100.6%) | $16.9m (130.8%) | 0.1% (102.3%) | $0.19 (100.2%) |
| 2020 | $1.5b (41.3%) | $11.0m (1209.3%) | $98.7m (483.4%) | 0.8% (826.4%) | $2.33 (1126.3%) |
| 2021 | $1.4b (-2.3%) | $-13.6m (-222.7%) | $-87.2m (-188.4%) | -0.9% (-225.6%) | $-2.81 (-220.6%) |
| 2022 | $1.0b (-28.3%) | $-1.6m (88.0%) | $-10.2m (88.3%) | -0.2% (83.3%) | $-0.34 (87.9%) |
| 2023 | $778.9m (-24.4%) | $742.7k (145.7%) | $-7.2m (29.5%) | 0.1% (160.5%) | $0.16 (147.1%) |
| 2024 | $585.1m (-24.9%) | $-6.2m (-940.2%) | $-35.5m (-393.6%) | -1.1% (-1218.6%) | $-1.36 (-950.0%) |
| 2025 | $546.1m (-6.7%) | $-617.4k (90.1%) | $-7.8m (78.1%) | -0.1% (89.4%) | $-0.14 (89.7%) |
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.