Fangdd Network Group Ltd. (DUO) DCF Valuation

Fangdd Network Group Ltd. (DUO) DCF Valuation
  • ✓ Fully Editable: Tailor To Your Needs In Excel Or Sheets
  • ✓ Professional Design: Trusted, Industry-Standard Templates
  • ✓ Pre-Built For Quick And Efficient Use
  • ✓ No Expertise Is Needed; Easy To Follow

Fangdd Network Group Ltd. (DUO) Bundle

DCF model
Get Full Bundle:
$25 $15
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7
$12 $7

TOTAL:

Discover the true value of Fangdd Network Group Ltd. (DUO) with our professional-grade DCF Calculator! Adjust key assumptions, explore various scenarios, and assess how changes affect Fangdd's valuation – all within a single Excel template.


Discounted Cash Flow (DCF) - (USD MM)

Year AY1
2019		 AY2
2020		 AY3
2021		 AY4
2022		 AY5
2023		 FY1
2024		 FY2
2025		 FY3
2026		 FY4
2027		 FY5
2028
Revenue 493.2 335.9 129.1 33.7 39.0 24.3 15.1 9.4 5.8 3.6
Revenue Growth, % 0 -31.9 -61.56 -73.9 15.86 -37.87 -37.87 -37.87 -37.87 -37.87
EBITDA -67.6 -26.0 -130.1 -30.6 -12.7 -11.9 -7.4 -4.6 -2.8 -1.8
EBITDA, % -13.7 -7.75 -100.77 -90.92 -32.48 -48.97 -48.97 -48.97 -48.97 -48.97
Depreciation .7 .5 1.1 .5 .2 .2 .1 .1 .0 .0
Depreciation, % 0.13452 0.15425 0.81655 1.36 0.63694 0.62013 0.62013 0.62013 0.62013 0.62013
EBIT -68.2 -26.5 -131.2 -31.1 -12.9 -12.0 -7.4 -4.6 -2.9 -1.8
EBIT, % -13.83 -7.9 -101.58 -92.28 -33.12 -49.43 -49.43 -49.43 -49.43 -49.43
Total Cash 152.8 116.8 68.3 20.0 18.8 11.0 6.8 4.2 2.6 1.6
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables 300.1 321.2 134.5 64.5 43.1
Account Receivables, % 60.84 95.63 104.14 191.5 110.42
Inventories -394.7 -12.6 .0 1.5 1.7 -3.6 -2.3 -1.4 -.9 -.5
Inventories, % -80.02 -3.76 0.000000106 4.54 4.39 -14.97 -14.97 -14.97 -14.97 -14.97
Accounts Payable 260.0 246.1 161.1 90.3 54.2 20.7 12.8 8.0 5.0 3.1
Accounts Payable, % 52.72 73.28 124.78 268.03 138.77 85.2 85.2 85.2 85.2 85.2
Capital Expenditure -.2 -1.4 -1.7 .0 .0 -.1 -.1 .0 .0 .0
Capital Expenditure, % -0.04709071 -0.41807 -1.32 -0.07887846 -0.10388 -0.39404 -0.39404 -0.39404 -0.39404 -0.39404
Tax Rate, % 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41 3.41
EBITAT -68.7 -28.4 -132.2 -30.4 -12.5 -11.9 -7.4 -4.6 -2.8 -1.8
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 286.3 -446.4 -43.7 -32.4 -27.2 -19.0 -8.1 -5.1 -3.1 -2.0
WACC, % 14 14 14 13.92 13.88 13.96 13.96 13.96 13.96 13.96
PV UFCF
SUM PV UFCF -29.2
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) -2
Terminal Value -17
Present Terminal Value -9
Enterprise Value -38
Net Debt -17
Equity Value -21
Diluted Shares Outstanding, MM 4
Equity Value Per Share -5.76

What You Will Receive

  • Customizable Excel Template: A fully adjustable Excel-based DCF Calculator featuring pre-filled real DUO financials.
  • Authentic Data: Historical performance data and forward-looking projections (highlighted in the yellow cells).
  • Flexible Forecasting: Adjust forecast parameters such as revenue growth, EBITDA %, and WACC.
  • Instant Calculations: Quickly observe how your inputs influence Fangdd Network Group Ltd.'s valuation.
  • Professional Resource: Designed for investors, CFOs, consultants, and financial analysts.
  • User-Centric Layout: Organized for clarity and simplicity, complete with step-by-step guidance.

Key Features

  • 🔍 Real-Life DUO Financials: Pre-filled historical and projected data for Fangdd Network Group Ltd.
  • ✏️ Fully Customizable Inputs: Adjust all critical parameters (yellow cells) like WACC, growth %, and tax rates.
  • 📊 Professional DCF Valuation: Built-in formulas calculate Fangdd’s intrinsic value using the Discounted Cash Flow method.
  • ⚡ Instant Results: Visualize Fangdd’s valuation instantly after making changes.
  • Scenario Analysis: Test and compare outcomes for various financial assumptions side-by-side.

How It Works

  • Step 1: Download the prebuilt Excel template featuring Fangdd Network Group Ltd. (DUO) data.
  • Step 2: Review the pre-filled sheets to grasp the essential metrics.
  • Step 3: Modify forecasts and assumptions in the editable yellow cells (WACC, growth, margins).
  • Step 4: Instantly see recalculated results, including Fangdd Network Group Ltd.'s (DUO) intrinsic value.
  • Step 5: Make well-informed investment decisions or create reports based on the outputs.

Why Choose This Calculator for Fangdd Network Group Ltd. (DUO)?

  • Designed for Experts: A sophisticated tool tailored for analysts, CFOs, and financial consultants.
  • Accurate Financial Data: Fangdd’s historical and forecasted financials are preloaded for precision.
  • Flexible Scenario Analysis: Effortlessly simulate various forecasts and assumptions.
  • Comprehensive Outputs: Automatically computes intrinsic value, NPV, and essential metrics.
  • User-Friendly: Step-by-step guidance makes the process straightforward.

Who Should Use Fangdd Network Group Ltd. (DUO)?

  • Investors: Gain insights and make informed decisions with our advanced market analysis tools.
  • Financial Analysts: Streamline your workflow with customizable financial models tailored for DUO.
  • Consultants: Effortlessly modify templates for impactful client presentations and reports.
  • Finance Enthusiasts: Enhance your knowledge of the real estate market with practical examples from DUO.
  • Educators and Students: Utilize our resources as a hands-on learning tool in real estate and finance courses.

What the Template Contains

  • Preloaded DUO Data: Historical and projected financial data, including revenue, EBIT, and capital expenditures.
  • DCF and WACC Models: Professional-grade sheets for calculating intrinsic value and Weighted Average Cost of Capital.
  • Editable Inputs: Yellow-highlighted cells for adjusting revenue growth, tax rates, and discount rates.
  • Financial Statements: Comprehensive annual and quarterly financials for deeper analysis.
  • Key Ratios: Profitability, leverage, and efficiency ratios to evaluate performance.
  • Dashboard and Charts: Visual summaries of valuation outcomes and assumptions.

Es wurden keine passenden Produkte gefunden.