Discounted Cash Flow
Jinkosolar Holding Co., 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) |
|---|---|---|---|---|---|
| 2016 | $3.1b | $38.9m | $-80.5m | 1.3% | — |
| 2017 | $4.1b (32.0%) | $3.2m (-91.7%) | $-53.6m (33.5%) | 0.1% (-93.7%) | — |
| 2018 | $3.6b (-10.5%) | $8.7m (171.4%) | $-38.9m (27.4%) | 0.2% (203.2%) | — |
| 2019 | $4.3b (17.3%) | $19.1m (118.3%) | $-40.1m (-3.1%) | 0.4% (86.1%) | $0.76 |
| 2020 | $5.4b (26.0%) | $5.2m (-72.6%) | $-78.6m (-95.8%) | 0.1% (-78.3%) | $0.20 (-73.7%) |
| 2021 | $6.4b (19.0%) | $16.7m (220.4%) | $16.7m (121.3%) | 0.3% (169.3%) | $0.59 (195.0%) |
| 2022 | $12.1b (88.1%) | $13.3m (-20.5%) | $-1.1b (-6796.9%) | 0.1% (-57.7%) | $0.45 (-23.7%) |
| 2023 | $16.7b (38.7%) | $71.9m (439.7%) | $71.9m (106.4%) | 0.4% (289.2%) | $2.34 (420.0%) |
| 2024 | $405.2m (-97.6%) | $1.1m (-98.5%) | $1.1m (-98.5%) | 0.3% (-36.5%) | $0.04 (-98.3%) |
| 2025 | $9.4b (2211.3%) | $-94.1m (-8605.8%) | $92.7m (8281.1%) | -1.0% (-468.0%) | $-3.05 (-7725.0%) |
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.
Values abbreviated: b = billions, m = millions, k = thousands.
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.