Futu Holdings Limited (FUTU) — Estimates & Forecasts
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
Popular:
Proprietary EPS, revenue & margin forecasts — FY+1 to FY+4
| Metric | 2022 | 2023 | 2024 | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|---|---|
| Net Income | $2.9B | $4.3B | $5.4B | $8.3B | $9.6B | $10.7B | $13.2B |
| EPS (Diluted) | $20.32 | $30.59 | $38.86 | $59.39 | $68.37 | $76.15 | $94.13 |
| YoY Growth | — | +46.3% | +27.1% | +52.9% | +15.2% | +11.5% | +23.7% |
| Net Margin | 38.4% | 42.8% | 40.1% | 42.5% | 41.2% | 40.6% | 40.6% |
| Metric | 2024A | 2025E | 2026E | 2027E | 2028E |
|---|---|---|---|---|---|
| Revenue | $13.6B | $19.6B | $23.3B | $26.3B | $32.5B |
| Net Income | $5.4B | $8.3B | $9.6B | $10.7B | $13.2B |
| EPS (Diluted) | $38.86 | $59.39 | $68.37 | $76.15 | $94.13 |
| Free Cash Flow | $30.8B | $9.8B | $11.6B | $13.2B | $16.3B |
Treat point estimates cautiously; use wider scenario ranges and position sizing discipline.
Futu Holdings Limited's projected EPS for the next fiscal year is $59.39. This estimate blends our quantitative model with Wall Street analyst consensus and carries a confidence score of 37/100. The model factors in revenue trajectory, margin path, and share buyback trends to arrive at this figure.
Our scenario-based model produces three price targets for Futu Holdings Limited: Bear case $-4006, Base case $2048, and Bull case $2670. These targets are derived by applying the median historical P/E ratio to forward EPS estimates under each growth scenario. They are not buy/sell recommendations.
Futu Holdings Limited's projected revenue growth for the next fiscal year is 44.1%, reaching approximately $19.6B in total revenue. Growth estimates are probability-weighted and blend analyst consensus with our CAGR extrapolation model. Outer years (FY+3, FY+4) fade toward industry median growth rates.
Accuracy depends on several measurable factors. Our model confidence score of 37/100 is computed from revenue predictability (25% weight), margin stability (20%), historical earnings beat rate (20%), data depth (15%), analyst coverage (10%), and model-consensus agreement (10%). Currently expanding margins support higher forecast reliability. No forecast model is perfect — always cross-reference with your own analysis.
Futu Holdings Limited's forward operating margin is estimated at 48.1% for the next fiscal year. The margin trend is currently "expanding". Our model tracks margin mean-reversion patterns and adjusts for sector-specific cost dynamics. Operating leverage is a key driver of EPS growth beyond top-line revenue expansion.
The v2 model uses a multi-step process: (1) Revenue is projected via blended CAGR with probability weighting, (2) Operating and net margins follow a mean-reversion path calibrated to sector norms, (3) EPS is derived from net income divided by projected diluted shares (accounting for buyback trends), (4) For FY+1 and FY+2, estimates are blended with analyst consensus based on coverage depth, (5) Price targets apply median historical P/E to forward EPS under bear/base/bull growth scenarios. All inputs are from public filings and third-party data providers.
The bear case ($-4006) assumes P25 revenue growth, worst-case margins, and multiple compression. Key risks include: unexpected margin contraction, revenue deceleration below model floor, regulatory headwinds, macro deterioration, or competitive disruption. A confidence score below 60 suggests higher estimate volatility. Always size positions according to the full scenario range, not just the base case.
Our model is below Wall Street consensus with a 28.8% gap. For FY+1, analyst estimates blend with our model at 30% analyst weight. By FY+3 and FY+4, estimates are purely model-driven as analyst coverage thins out at longer horizons.