Discounted Cash Flow
9F Inc. 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 | $73.6m | $-18.7m | $-18.7m | -25.3% | $3.23 |
| 2018 | $5.6b (7445.6%) | $979.9k (105.3%) | $347.2m (1961.1%) | 0.0% (100.1%) | $10.57 (227.2%) |
| 2019 | $635.6m (-88.6%) | $-877.8k (-189.6%) | $-63.5m (-118.3%) | -0.1% (-883.1%) | $-1.79 (-116.9%) |
| 2020 | $192.5m (-69.7%) | $-1.1m (-29.7%) | $-1.1m (98.2%) | -0.6% (-328.3%) | $-1.74 (2.8%) |
| 2021 | $761.5m (295.6%) | $-183.2k (83.9%) | $-34.0m (-2886.1%) | -0.0% (95.9%) | $-0.17 (90.2%) |
| 2022 | $561.7m (-26.2%) | $29.0k (115.8%) | $9.4m (127.6%) | 0.0% (121.5%) | $-0.37 (-117.6%) |
| 2023 | $58.1m (-89.7%) | $23.5k (-18.9%) | $9.3m (-1.3%) | 0.0% (684.3%) | $-0.08 (78.4%) |
| 2024 | $17.1m (-70.5%) | $-25.6k (-208.8%) | $-25.6k (-100.3%) | -0.1% (-469.2%) | $0.03 (137.5%) |
| 2025 | $19.2m (12.2%) | $120.2k (569.4%) | $120.2k (569.4%) | 0.6% (518.4%) | $0.10 (233.3%) |
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.