Discounted Cash Flow
Weibo Corp. 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 | $655.8m | $108.0m | $223.0m | 16.5% | $0.50 |
| 2017 | $1.2b (75.4%) | $352.6m (226.4%) | $518.7m (132.6%) | 30.7% (86.1%) | $1.60 (220.0%) |
| 2018 | $1.7b (49.4%) | $571.8m (62.2%) | $459.7m (-11.4%) | 33.3% (8.5%) | $2.56 (60.0%) |
| 2019 | $1.8b (2.8%) | $494.7m (-13.5%) | $609.9m (32.7%) | 28.0% (-15.9%) | $2.19 (-14.5%) |
| 2020 | $1.7b (-4.4%) | $313.4m (-36.7%) | $706.8m (15.9%) | 18.5% (-33.8%) | $1.38 (-37.0%) |
| 2021 | $2.3b (33.6%) | $428.3m (36.7%) | $778.9m (10.2%) | 19.0% (2.3%) | $1.87 (35.5%) |
| 2022 | $1.8b (-18.6%) | $85.6m (-80.0%) | $521.0m (-33.1%) | 4.7% (-75.4%) | $0.36 (-80.7%) |
| 2023 | $1.8b (-4.2%) | $342.6m (300.4%) | $636.0m (22.1%) | 19.5% (317.8%) | $1.45 (302.8%) |
| 2024 | $1.8b (-0.3%) | $300.8m (-12.2%) | $578.4m (-9.1%) | 17.1% (-11.9%) | $1.27 (-12.4%) |
| 2025 | $1.8b (0.1%) | $449.0m (49.3%) | $477.1m (-17.5%) | 25.6% (49.1%) | $1.88 (48.0%) |
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.