Discounted Cash Flow
Smart Logistics Global 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) |
|---|---|---|---|---|---|
| 2018 | $842.4m | $-36.3k | $-144.4k | -0.0% | $0.17 |
| 2019 | $890.5m (5.7%) | $-153.0k (-322.0%) | $4.9m (3522.1%) | -0.0% (-299.2%) | $0.28 (64.7%) |
| 2020 | $855.2m (-4.0%) | $-269.8k (-76.3%) | $3.7m (-26.0%) | -0.0% (-83.6%) | $0.21 (-25.0%) |
| 2021 | $899.8m (5.2%) | $-76.8k (71.5%) | $395.0k (-89.2%) | -0.0% (72.9%) | $0.46 (119.0%) |
| 2022 | $1.5b (62.2%) | $-152.0k (-97.9%) | $2.6m (552.4%) | -0.0% (-22.0%) | $0.90 (95.7%) |
| 2023 | $706.7m (-51.6%) | $-95.6k (37.1%) | $3.7m (43.8%) | -0.0% (-29.9%) | $0.23 (-74.4%) |
| 2024 | $678.2m (-4.0%) | $-75.8k (20.7%) | $1.8m (-50.9%) | -0.0% (17.4%) | $0.22 (-4.3%) |
| 2025 | $628.5m (-7.3%) | $-21.8k (71.3%) | $-6.1m (-432.8%) | -0.0% (69.0%) | $-0.45 (-304.5%) |
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.