What’s a stock actually worth?
Three classic estimates — a two-stage DCF, a reverse DCF, and the Graham number — computed from a company’s own SEC filings, with every assumption editable and every input shown. The opposite of a proprietary “fair value” you can’t check.
No sensitivity grid: free cash flow is not positive, so the DCF gives no value at any growth or discount rate.
Per ADS: one ADS is 300 ordinary shares (20-F filed 2025-04-30), so EPS and book value are multiplied by 300 and the share count divided by it. The filed share count is 5x or more off the one filed before it, a tagging fault until shown otherwise, so it is withheld.
Estimates, not targets. The DCF treats free cash flow as cash flow to equity and divides by shares (the common retail shortcut — it skips net debt and a full WACC), so it’s a sanity-check, not a valuation opinion. All inputs are from UXIN’s SEC filings; change any assumption above and the numbers update live. Educational only — not investment advice.
Loading your saved valuations…
A DCF is only as good as its assumptions — that’s exactly why every one here is yours to change. We treat free cash flow as cash flow to equity and divide by shares (the common retail shortcut; it skips net debt and a full WACC), so treat the output as a sanity-check range, not a valuation opinion. Inputs from SEC filings. Educational only — not investment advice.