Aurora Mobile Ltd (JG) Valuation & Financial Model
Interactive Discounted Cash Flow (DCF) model for Aurora Mobile Ltd (US:JG), trading at 4.79. In 2025, Aurora Mobile Ltd generated $364.63 Million in revenue and $62.87 Million in free cash flow. Explore projected intrinsic value assumptions based on institutional-grade macro metrics.
Valuation Methodology & Recent Performance
The financial model for Aurora Mobile Ltd is calculated using an institutional discounted cash flow (DCF) engine utilizing recent operational metrics:
- Current Price: 4.79
- Recent Revenue (2025): $364.63 Million
- Free Cash Flow (2025): $62.87 Million
- Discount Rate (WACC): Derived using the Risk-Free Rate (e.g., 10Y Gov Bond) plus an Equity Risk Premium based on market volatility and stock price variance.
- Terminal Value: Projected using a perpetual growth model bounded by long-term macroeconomic estimates.