Premium Membership - Holiday Season Special - 75% off

investorscraft@gmail.com

Investor's Craft

Stock Screeners
Stock Indices
Stock Valuation

Intrinsic Value of Futu Holdings Limited Sponsored ADR (FUTU)

Previous Close$57.49
Intrinsic Value$600.60
Upside potential  +945%
Previous Close
$57.49
Intrinsic Value
$600.60
Potential        
+945%

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022-12-31 and quarterly data as of 2023-09-30.

  1. Annual
  2. Quarterly YoY
  3. Quarterly QoQ

Annual revenue growth rates, % (past and forecasted)

Intrinsic Value Stock Screener
Artificial intelligence value of

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year(a)2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %7.0NaN
Revenue, $976NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $m519NaN
Operating income, $m457NaN
EBITDA, $m464NaN
Interest expense (income), $mNaN
Earnings before tax, $m428NaN
Tax expense, $m53NaN
Net income, $m375NaN

BALANCE SHEET

Cash and short-term investments, $m7147NaN
Total assets, $m12113NaN
Adjusted assets (=assets-cash), $m4967NaN
Average production assets, $m54NaN
Working capital, $m2504NaN
Total debt, $m331NaN
Total liabilities, $m9439NaN
Total equity, $m2674NaN
Debt-to-equity ratio0.124NaN
Adjusted equity ratio-0.836NaN

CASH FLOW

Net income, $m375NaN
Depreciation, amort., depletion, $m7NaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $m445NaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $m-12NaN
Free cash flow, $m457NaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $m2504
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount