UP Fintech Holding Limited (TIGR) DCF Valuation

UP Fintech Holding Limited (TIGR) DCF Valuation
  • ✓ Completamente Editable: Adáptelo A Sus Necesidades En Excel O Sheets
  • ✓ Diseño Profesional: Plantillas Confiables Y Estándares De La Industria
  • ✓ Predeterminadas Para Un Uso Rápido Y Eficiente
  • ✓ No Se Necesita Experiencia; Fáciles De Seguir

UP Fintech Holding Limited (TIGR) 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:

Looking to calculate the intrinsic value of UP Fintech Holding Limited? Our (TIGR) DCF Calculator integrates real-world data with extensive customization features, enabling you to refine your forecasts and enhance your investment strategies.


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 58.7 138.5 264.5 225.4 272.5 406.8 607.2 906.4 1,353.1 2,019.8
Revenue Growth, % 0 136.09 90.97 -14.79 20.92 49.27 49.27 49.27 49.27 49.27
EBITDA -11.3 21.0 19.0 4.5 82.6 28.7 42.9 64.1 95.6 142.7
EBITDA, % -19.34 15.19 7.18 1.98 30.33 7.07 7.07 7.07 7.07 7.07
Depreciation 69.0 117.4 246.8 223.6 2.8 307.8 459.5 685.9 1,023.9 1,528.5
Depreciation, % 117.61 84.78 93.32 99.24 1.04 75.68 75.68 75.68 75.68 75.68
EBIT -80.3 -96.4 -227.8 -219.2 79.8 -263.4 -393.1 -586.8 -876.0 -1,307.6
EBIT, % -136.96 -69.59 -86.14 -97.25 29.28 -64.74 -64.74 -64.74 -64.74 -64.74
Total Cash 139.9 98.9 276.0 441.1 751.7 383.5 572.5 854.6 1,275.7 1,904.3
Total Cash, percent .0 .0 .0 .0 .0 .0 .0 .0 .0 .0
Account Receivables .0 .0 .0 1,612.7 1,308.9
Account Receivables, % 0 0 0 715.6 480.33
Inventories 317.9 867.9 1,431.8 -2,814,579.3 .0 162.7 242.9 362.6 541.2 807.9
Inventories, % 541.94 626.69 541.36 -1248895.11 0 40 40 40 40 40
Accounts Payable 513.8 1,701.3 2,510.0 3,135.0 3,028.1 406.8 607.2 906.4 1,353.1 2,019.8
Accounts Payable, % 875.91 1228.4 949 1391.08 1111.19 100 100 100 100 100
Capital Expenditure -1.3 -1.0 -5.0 -4.9 -2.8 -6.5 -9.7 -14.5 -21.7 -32.4
Capital Expenditure, % -2.25 -0.70626 -1.88 -2.17 -1.01 -1.6 -1.6 -1.6 -1.6 -1.6
Tax Rate, % 29.2 29.2 29.2 29.2 29.2 29.2 29.2 29.2 29.2 29.2
EBITAT -51.4 -70.3 -175.7 243.5 56.5 -150.0 -223.9 -334.2 -498.9 -744.7
Depreciation
Changes in Account Receivables
Changes in Inventories
Changes in Accounts Payable
Capital Expenditure
UFCF 212.2 683.6 311.0 2,815,485.7 -2,814,325.9 -1,486.5 266.0 397.1 592.7 884.7
WACC, % 9.93 10.26 10.42 7.59 10.18 9.68 9.68 9.68 9.68 9.68
PV UFCF
SUM PV UFCF 133.9
Long Term Growth Rate, % 2.00
Free cash flow (T + 1) 902
Terminal Value 11,756
Present Terminal Value 7,408
Enterprise Value 7,541
Net Debt -157
Equity Value 7,698
Diluted Shares Outstanding, MM 162
Equity Value Per Share 47.57

What You Will Get

  • Pre-Filled Financial Model: UP Fintech Holding Limited’s actual data enables precise DCF valuation.
  • Full Forecast Control: Adjust revenue growth, margins, WACC, and other key drivers.
  • Instant Calculations: Automatic updates ensure you see results as you make changes.
  • Investor-Ready Template: A refined Excel file designed for professional-grade valuation.
  • Customizable and Reusable: Tailored for flexibility, allowing repeated use for detailed forecasts.

Key Features

  • Comprehensive Financial Data: UP Fintech Holding Limited's historical financial statements and pre-filled forecasts.
  • Customizable Parameters: Modify WACC, tax rates, revenue growth, and EBITDA margins as needed.
  • Real-Time Valuation: Observe UP Fintech's intrinsic value recalculating instantly.
  • Intuitive Visualizations: Dashboard charts present valuation results and essential metrics clearly.
  • Designed for Precision: A robust tool tailored for analysts, investors, and finance professionals.

How It Works

  • 1. Access the Template: Download and open the Excel file containing UP Fintech Holding Limited's (TIGR) financial data.
  • 2. Modify Assumptions: Adjust critical inputs such as growth projections, WACC, and capital expenditures.
  • 3. Analyze Results Immediately: The DCF model automatically computes intrinsic value and NPV based on your inputs.
  • 4. Explore Scenarios: Evaluate various forecasts to assess different valuation scenarios.
  • 5. Present with Assurance: Deliver professional valuation insights to enhance your decision-making process.

Why Choose UP Fintech Holding Limited (TIGR)?

  • Innovative Solutions: Leverage cutting-edge technology for enhanced trading experiences.
  • Global Access: Trade across multiple markets with a single platform designed for international investors.
  • Robust Security: Advanced security measures ensure your data and investments are protected.
  • User-Friendly Interface: Intuitive design makes it easy for both beginners and seasoned traders to navigate.
  • Expert Support: Dedicated customer service team available to assist with any inquiries or issues.

Who Should Use This Product?

  • Individual Investors: Make informed decisions about buying or selling UP Fintech Holding Limited (TIGR) stock.
  • Financial Analysts: Streamline valuation processes with ready-to-use financial models for UP Fintech Holding Limited (TIGR).
  • Consultants: Deliver professional valuation insights on UP Fintech Holding Limited (TIGR) to clients quickly and accurately.
  • Business Owners: Understand how companies like UP Fintech Holding Limited (TIGR) are valued to guide your own strategy.
  • Finance Students: Learn valuation techniques using real-world data and scenarios related to UP Fintech Holding Limited (TIGR).

What the Template Contains

  • Pre-Filled Data: Includes UP Fintech Holding Limited’s historical financials and forecasts.
  • Discounted Cash Flow Model: Editable DCF valuation model with automatic calculations.
  • Weighted Average Cost of Capital (WACC): A dedicated sheet for calculating WACC based on custom inputs.
  • Key Financial Ratios: Analyze UP Fintech Holding Limited’s profitability, efficiency, and leverage.
  • Customizable Inputs: Edit revenue growth, margins, and tax rates with ease.
  • Clear Dashboard: Charts and tables summarizing key valuation results.

No products were found matching.