Discounted Cash Flow
Jayud Global Logistics Ltd. Foreign
—
—
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) |
|---|---|---|---|---|---|
| 2020 | $290.3m | $-2.3k | $2.2m | -0.0% | $0.18 |
| 2021 | $545.6m (87.9%) | $-12.1k (-433.3%) | $533.5k (-76.2%) | -0.0% (-183.8%) | $0.60 (233.3%) |
| 2022 | $652.0m (19.5%) | $-371.6k (-2975.5%) | $-2.6m (-582.2%) | -0.1% (-2473.6%) | $0.22 (-63.3%) |
| 2023 | $497.7m (-23.7%) | $-1.1m (-206.6%) | $-7.2m (-180.0%) | -0.2% (-301.7%) | $-3.47 (-1677.3%) |
| 2024 | $565.3m (13.6%) | $-879.0k (22.9%) | $-879.0k (87.8%) | -0.2% (32.1%) | $-1.70 (51.0%) |
| 2025 | $600.8m (6.3%) | $-331.3k (62.3%) | $-6.1m (-591.2%) | -0.1% (64.5%) | $-16.55 (-873.4%) |
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.