investorscraft@gmail.com

Intrinsic Value of Futu Holdings Limited (FUTU)

Previous Close$146.90
Intrinsic Value
Upside potential
Previous Close
$146.90

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Futu Holdings Limited operates as a leading digital brokerage and wealth management platform, primarily serving investors in Greater China and internationally. The company generates revenue through trading commissions, margin financing, and wealth management services, leveraging its proprietary technology to offer seamless access to global markets. Its flagship platform, Futubull, integrates trading, market data, and social features, differentiating it from traditional brokers. Futu competes in the highly fragmented online brokerage sector, where it distinguishes itself with a tech-driven user experience, low-cost structure, and strong mobile adoption. The firm has expanded into corporate services like IPO sponsorship and employee stock ownership plans, diversifying its revenue streams. Its market position is reinforced by a growing user base, particularly among younger, tech-savvy investors seeking intuitive tools and cross-border investment opportunities.

Revenue Profitability And Efficiency

Futu reported robust revenue of HKD 13.59 billion for FY 2024, driven by trading activity and margin financing. Net income reached HKD 5.44 billion, reflecting a healthy net margin of approximately 40%. Operating cash flow surged to HKD 30.99 billion, underscoring strong liquidity generation. Capital expenditures were modest at HKD 167 million, indicating capital-light scalability inherent to its digital model.

Earnings Power And Capital Efficiency

Diluted EPS stood at HKD 38.86, demonstrating significant earnings power. The company’s asset-light model and high-margin revenue streams contribute to superior return metrics. Operating cash flow significantly exceeded net income, highlighting efficient working capital management and the benefits of prepaid client margins. Futu’s capital allocation prioritizes technology and user acquisition over heavy infrastructure investments.

Balance Sheet And Financial Health

Futu maintains a solid balance sheet with HKD 11.69 billion in cash and equivalents against HKD 8.55 billion in total debt, indicating manageable leverage. Client margin deposits bolster liquidity, though they represent a contingent liability. The firm’s equity base supports growth initiatives, and its regulatory capital ratios remain well above requirements in licensed jurisdictions.

Growth Trends And Dividend Policy

Futu has consistently grown its user base and trading volumes, benefiting from retail investor participation in Hong Kong and overseas markets. The company initiated a dividend of HKD 1.95 per share, signaling confidence in sustained cash generation. Future growth may hinge on geographic expansion and product diversification, particularly in wealth management and institutional services.

Valuation And Market Expectations

The market appears to price Futu as a high-growth fintech, with a premium for its scalable platform and leadership in digital brokerage. Valuation multiples reflect expectations for continued user monetization and margin stability, though regulatory risks in China and competition may temper upside. Investor focus remains on international expansion and fee structure resilience amid market volatility.

Strategic Advantages And Outlook

Futu’s competitive edge lies in its integrated platform, low-cost structure, and agile product development. Regulatory compliance across multiple jurisdictions strengthens its credibility. Near-term challenges include macroeconomic sensitivity and competition from traditional brokers digitizing their offerings. Long-term prospects depend on deepening client relationships and leveraging data analytics to enhance ancillary services like lending and advisory.

Sources

Company filings, earnings releases

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

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