Discounted Cash Flow
Joyy 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) |
|---|---|---|---|---|---|
| 2016 | $1.2b | $32.5m | $32.5m | 2.7% | $0.19 |
| 2017 | $1.8b (50.8%) | $56.7m (74.6%) | $541.3m (1566.3%) | 3.2% (15.8%) | $0.32 (68.4%) |
| 2018 | $2.3b (28.7%) | $92.5m (63.2%) | $653.6m (20.7%) | 4.0% (26.8%) | $0.19 (-40.6%) |
| 2019 | $3.7b (60.2%) | $-76.5m (-182.6%) | $657.1m (0.5%) | -2.1% (-151.6%) | $0.31 (63.2%) |
| 2020 | $2.0b (-44.8%) | $-15.6m (79.7%) | $-15.6m (-102.4%) | -0.8% (63.1%) | $0.92 (196.8%) |
| 2021 | $2.6b (29.2%) | $2.0m (113.0%) | $20.7m (232.8%) | 0.1% (110.1%) | $-0.06 (-106.5%) |
| 2022 | $2.4b (-7.9%) | $4.0m (99.6%) | $36.6m (77.3%) | 0.2% (116.7%) | $0.08 (233.3%) |
| 2023 | $2.3b (-6.0%) | $4.4m (7.6%) | $31.7m (-13.5%) | 0.2% (14.4%) | $0.27 (237.5%) |
| 2024 | $2.2b (-1.3%) | $14.3m (227.9%) | $33.3m (5.1%) | 0.6% (232.3%) | $-0.13 (-148.1%) |
| 2025 | $2.1b (-5.1%) | $1.7m (-88.4%) | $23.6m (-29.2%) | 0.1% (-87.7%) | $1.99 (1630.8%) |
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.