investorscraft@gmail.com

Intrinsic Value of Hudson Capital Inc. (HUSN)

Previous Close$0.00
Intrinsic Value
Upside potential
Previous Close
$0.00
* Our model cannot be used “out of the box” for the valuation of this stock. You can still do your own valuation by changing the valuation input parameters.

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2021-06-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %20.6NaN
Revenue, $26NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m33NaN
Operating income, $m-7NaN
EBITDA, $m-7NaN
Interest expense (income), $mNaN
Earnings before tax, $m-8NaN
Tax expense, $m0NaN
Net income, $m-8NaN

BALANCE SHEET

Cash and short-term investments, $m1NaN
Total assets, $m10NaN
Adjusted assets (=assets-cash), $m9NaN
Average production assets, $m1NaN
Working capital, $m2NaN
Total debt, $m3NaN
Total liabilities, $m7NaN
Total equity, $m3NaN
Debt-to-equity ratio1.069NaN
Adjusted equity ratio0.581NaN

CASH FLOW

Net income, $m-8NaN
Depreciation, amort., depletion, $m0NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m-8NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-0NaN
Free cash flow, $m-8NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount