Discounted Cash Flow
Lufax Holding 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) |
|---|---|---|---|---|---|
| 2018 | $-10.8b | $18.6b | $-1.5b | -173.2% | $12.65 |
| 2019 | $41.9b (489.4%) | $13.3b (-28.5%) | $2.2b (250.9%) | 31.8% (118.4%) | $12.27 (-3.0%) |
| 2020 | $41.2b (-1.7%) | $12.4b (-7.3%) | $7.1b (224.9%) | 30.0% (-5.7%) | $11.19 (-8.8%) |
| 2021 | $38.3b (-7.1%) | $16.8b (36.0%) | $-1.5b (-120.4%) | 43.9% (46.4%) | $21.33 (90.6%) |
| 2022 | $29.2b (-23.7%) | $8.7b (-48.2%) | $4.5b (407.1%) | 29.8% (-32.2%) | $11.40 (-46.6%) |
| 2023 | $15.3b (-47.5%) | $886.9m (-89.8%) | $886.9m (-80.1%) | 5.8% (-80.6%) | $2.31 (-79.7%) |
| 2024 | $8.2b (-46.7%) | $-3.9b (-536.4%) | $1.7b (96.7%) | -47.4% (-919.6%) | $-8.31 (-459.7%) |
| 2025 | $23.1b (183.2%) | $-577.7m (85.1%) | $-577.7m (-133.1%) | -2.5% (94.7%) | $-3.63 (56.3%) |
Base FCF: — (latest fiscal year)
Discount rate: % —
Terminal growth: —
Projection period: — years
Alt A decline yrs:
Alt B total yrs:
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.