Discounted Cash Flow
Tuya 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) |
|---|---|---|---|---|---|
| 2019 | $105.8m | $-70.5m | $-59.0m | -66.6% | $-0.33 |
| 2020 | $179.9m (70.0%) | $-66.9m (5.1%) | $-52.4m (11.2%) | -37.2% (44.2%) | $-0.30 (9.1%) |
| 2021 | $302.1m (67.9%) | $-175.4m (-162.2%) | $-132.3m (-152.4%) | -58.1% (-56.1%) | $-0.36 (-20.0%) |
| 2022 | $208.2m (-31.1%) | $-146.2m (16.7%) | $-71.4m (46.1%) | -70.2% (-20.9%) | $-0.26 (27.8%) |
| 2023 | $230.0m (10.5%) | $-60.3m (58.7%) | $34.9m (149.0%) | -26.2% (62.7%) | $-0.11 (57.7%) |
| 2024 | $298.6m (29.8%) | $5.0m (108.3%) | $5.0m (-85.7%) | 1.7% (106.4%) | $0.01 (109.1%) |
| 2025 | $321.8m (7.8%) | $57.9m (1058.5%) | $73.9m (1379.0%) | 18.0% (975.1%) | $0.09 (800.0%) |
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.