Discounted Cash Flow
Ecarx Holdings Inc. 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) |
|---|---|---|---|---|---|
| 2020 | $2.2b | $-65.3m | $-64.9m | -2.9% | $-2.27 |
| 2021 | $2.8b (24.0%) | $-176.0m (-169.4%) | $-141.2m (-117.6%) | -6.3% (-117.3%) | $-6.02 (-165.2%) |
| 2022 | $3.6b (28.0%) | $-228.8m (-30.0%) | $-79.2m (43.9%) | -6.4% (-1.6%) | $-7.92 (-31.6%) |
| 2023 | $4.7b (31.2%) | $-150.7m (34.1%) | $-193.8m (-144.7%) | -3.2% (49.8%) | $-2.79 (64.8%) |
| 2024 | $5.6b (19.2%) | $-147.0m (2.5%) | $-80.9m (58.3%) | -2.6% (18.2%) | $-2.77 (0.7%) |
| 2025 | $847.9m (-84.8%) | $-10.2m (93.0%) | $-15.8m (80.4%) | -1.2% (54.3%) | $-0.20 (92.8%) |
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.