Discounted Cash Flow
Xunlei 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) |
|---|---|---|---|---|---|
| 2016 | $156.2m | $-24.1m | $3.2m | -15.4% | — |
| 2017 | $200.6m (28.4%) | $-37.8m (-56.9%) | $-19.5m (-707.8%) | -18.9% (-22.1%) | $-0.11 |
| 2018 | $230.6m (15.0%) | $-39.3m (-3.8%) | $-37.0m (-89.6%) | -17.0% (9.7%) | $-0.12 (-5.3%) |
| 2019 | $180.7m (-21.7%) | $-53.2m (-35.4%) | $-48.7m (-31.6%) | -29.4% (-72.8%) | $-0.16 (-33.3%) |
| 2020 | $186.4m (3.2%) | $-13.8m (74.0%) | $-14.0m (71.2%) | -7.4% (74.8%) | $-0.04 (75.0%) |
| 2021 | $238.8m (28.1%) | $1.2m (108.6%) | $13.7m (197.3%) | 0.5% (106.7%) | $0.00 (109.0%) |
| 2022 | $341.5m (43.0%) | $21.5m (1702.1%) | $36.1m (164.6%) | 6.3% (1160.1%) | $0.06 (1675.0%) |
| 2023 | $363.7m (6.5%) | $14.2m (-33.7%) | $21.7m (-39.9%) | 3.9% (-37.8%) | $0.04 (-31.8%) |
| 2024 | $323.1m (-11.2%) | $1.2m (-91.5%) | $22.9m (5.6%) | 0.4% (-90.4%) | $0.00 (-91.3%) |
| 2025 | $460.4m (42.5%) | $1.0b (86177.0%) | $27.1m (18.2%) | 227.7% (60451.3%) | $3.37 (88476.3%) |
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.