Discounted Cash Flow
Jumia Technologies AG ADR
—
—
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 | $93.1m | $-154.7m | $-119.1m | -166.2% | $-1.65 |
| 2018 | $129.1m (38.7%) | $-170.1m (-10.0%) | $-142.5m (-19.6%) | -131.8% (20.7%) | $-1.79 (-8.5%) |
| 2019 | $160.4m (24.3%) | $-226.7m (-33.3%) | $-188.2m (-32.1%) | -141.3% (-7.2%) | $-1.61 (10.1%) |
| 2020 | $139.6m (-13.0%) | $-160.9m (29.0%) | $-100.5m (46.6%) | -115.3% (18.4%) | $-1.14 (29.2%) |
| 2021 | $177.9m (27.4%) | $-226.9m (-41.0%) | $-178.3m (-77.5%) | -127.5% (-10.6%) | $-1.17 (-2.6%) |
| 2022 | $221.9m (24.7%) | $-238.2m (-5.0%) | $-251.3m (-40.9%) | -107.4% (15.8%) | $-1.19 (-1.7%) |
| 2023 | $186.4m (-16.0%) | $-104.2m (56.3%) | $-75.2m (70.1%) | -55.9% (48.0%) | $-0.52 (56.3%) |
| 2024 | $167.5m (-10.1%) | $-99.1m (4.9%) | $-60.9m (19.1%) | -59.2% (-5.9%) | $-0.45 (13.5%) |
| 2025 | $188.9m (12.8%) | $-61.6m (37.9%) | $-52.6m (13.6%) | -32.6% (44.9%) | $-0.25 (44.4%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.