Discounted Cash Flow
Fangdd Network Group Ltd. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2017 | $1.8b | $447.6k | $-100.2m | 0.0% | $-0.24 |
| 2018 | $2.3b (26.9%) | $16.1m (3497.3%) | $19.1m (119.1%) | 0.7% (2734.9%) | $-0.15 (37.5%) |
| 2019 | $3.6b (57.7%) | $-75.2m (-567.1%) | $17.5m (-8.2%) | -2.1% (-396.2%) | $-1.17 (-680.0%) |
| 2020 | $2.5b (-31.9%) | $161.4k (100.2%) | $-48.3m (-375.3%) | 0.0% (100.3%) | $-0.11 (90.6%) |
| 2021 | $942.4m (-61.6%) | $4.7m (2828.4%) | $-9.0m (81.3%) | 0.5% (7517.3%) | $-0.58 (-427.3%) |
| 2022 | $245.9m (-73.9%) | $-660.7k (-114.0%) | $-660.7k (92.7%) | -0.3% (-153.6%) | $-0.12 (79.3%) |
| 2023 | $285.0m (15.9%) | $200.6k (130.4%) | $-27.7m (-4088.6%) | 0.1% (126.2%) | $-0.00 (96.7%) |
| 2024 | $339.1m (19.0%) | $375.6k (87.3%) | $-9.0m (67.5%) | 0.1% (57.4%) | $3.45 (86350.0%) |
| 2025 | $354.8m (4.6%) | $-192.4k (-151.2%) | $-9.0m (0.5%) | -0.1% (-149.0%) | $-0.20 (-105.7%) |
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.