Discounted Cash Flow
Huize Holding 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) |
|---|---|---|---|---|---|
| 2017 | $263.3m | $-14.4m | — | -5.5% | $-0.17 |
| 2018 | $508.8m (93.2%) | $466.5k (103.2%) | $9.7m | 0.1% (101.7%) | $-0.06 (64.7%) |
| 2019 | $142.7m (-72.0%) | $316.9k (-32.1%) | $316.9k (-96.7%) | 0.2% (142.2%) | $-0.06 (0.0%) |
| 2020 | $187.0m (31.1%) | $-414.8k (-230.9%) | $-414.8k (-230.9%) | -0.2% (-199.9%) | $-0.02 (66.7%) |
| 2021 | $352.3m (88.4%) | $-2.5m (-502.8%) | $-2.5m (-502.8%) | -0.7% (-220.0%) | $-0.11 (-450.0%) |
| 2022 | $167.9m (-52.3%) | $-669.2k (73.2%) | $-669.2k (73.2%) | -0.4% (43.8%) | $0.00 (100.0%) |
| 2023 | $168.4m (0.3%) | $1.5m (318.6%) | $1.5m (318.6%) | 0.9% (318.0%) | $0.01 |
| 2024 | $171.1m (1.6%) | $-13.2k (-100.9%) | $-2.9m (-297.4%) | -0.0% (-100.9%) | $0.00 (-100.0%) |
| 2025 | $226.3m (32.2%) | $85.5k (749.4%) | $2.5m (185.6%) | 0.0% (591.1%) | $0.00 |
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.