Fangdd Network Group Ltd. (DUO) DCF Valuation
- ✓ Entièrement Modifiable: Adapté À Vos Besoins Dans Excel Ou Sheets
- ✓ Conception Professionnelle: Modèles Fiables Et Conformes Aux Normes Du Secteur
- ✓ Pré-Construits Pour Une Utilisation Rapide Et Efficace
- ✓ Aucune Expertise N'Est Requise; Facile À Suivre
Fangdd Network Group Ltd. (DUO) Bundle
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 | 22.1 | 13.8 | 8.5 | 5.3 | 3.3 |
| Account Receivables, % | 60.84 | 95.63 | 104.14 | 191.5 | 110.42 | 91.29 | 91.29 | 91.29 | 91.29 | 91.29 |
| 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.