US · DKI
DarkIris Inc. Class A Ordinary Shares
- Sector
- Communication Services · Electronic Gaming & Multimedia
- Headquarters
- Sheung Wan
- Website
- darkiris.com
Price · as of 2024-09-30
$0.50
Market cap 8.77M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 |
AI valuation
Our deep-learning model estimates DarkIris Inc. Class A Ordinary Shares's (DKI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.50
- AI upside
- —
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
—
— upside
Graham-Dodd
—
— upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| DKI | DarkIris Inc. Class A Ord… | $0.50 | 8.77M | — | — | — | — | — | — | — | — | — | — | 37.98% | 14.60% | 13.85% | -114.37% | -91.78% | 78.38% | 0.00 | — | 1.71 | 1.30 | -0.27 | -18720.00% | 10046.00% | -10311.00% | — | 0.04 | -3.59% | — | 0.00% | — | — | — | — | — |
| BBGI | Beasley Broadcast Group, … | $4.08 | 7.36M | +4,953% | -38% | +1,727% | — | -1.69 | 0.07 | 0.04 | 13.39 | — | -0.04 | 100.00% | 5.45% | -2.45% | -3.98% | 2.51% | -1.05% | 1.95 | 0.62 | 1.31 | 1.23 | 12.91 | -9257.00% | -276.00% | -2416.00% | -67.58% | -0.07 | -1.59% | 0.00% | 0.00% | 56.82% | 21.65 | -42.14 | 1.18 | 0.62 |
| CPOP | Pop Culture Group Co., Lt… | $0.33 | 4.62M | +34,174% | +1,708,727% | — | — | -2.52 | 0.81 | 0.16 | -10.64 | — | 0.89 | 4.01% | -5.92% | -6.40% | -37.37% | -14.03% | -8.77% | 2.45 | -23.98 | 1.47 | 0.89 | -8.02 | -8866.00% | 12716.00% | -10348.00% | 1.04% | 0.00 | 0.40% | 0.00% | 0.00% | 0.00% | -10.40 | 367.41 | 0.62 | 0.68 |
| DRCT | Direct Digital Holdings, … | $1.09 | 628K | +149,324% | +1,727% | — | +7,458% | -9.40 | -37.50 | 3.00 | -37.10 | -7.38 | -8.81 | 27.92% | -21.24% | -10.01% | 895.70% | -47.07% | -41.18% | -7.27 | -2.45 | 0.64 | 0.48 | -5.82 | 12740.00% | -6035.00% | -46408.00% | -4.63% | -0.65 | -30.82% | 0.00% | 0.00% | 0.00% | -16.77 | -25.61 | 3.56 | 2.48 |
| FTRK | Fast Track Group | $0.47 | 10.25M | — | — | — | -57% | — | — | — | — | — | — | 12.69% | -42.12% | -44.64% | 46.20% | 40.12% | -60.67% | -0.02 | -16.17 | 0.58 | 0.17 | 0.57 | -146316.00% | -2149.00% | -457886.00% | — | 0.19 | -40.06% | — | 0.00% | — | — | — | — | — |
| KRKR | 36Kr Holdings Inc. | $3.56 | 6.33M | +718% | -47% | — | +7,145% | -0.40 | 0.47 | 0.24 | 0.10 | -0.77 | 0.48 | 48.62% | -33.65% | -59.13% | -76.10% | -65.72% | -38.30% | 0.25 | — | 1.20 | 1.08 | 0.11 | 5139.00% | -3208.00% | -7376.00% | -60.09% | -0.23 | -28.29% | 0.00% | 0.00% | 20.51% | 0.08 | 0.19 | -0.03 | -9.55 |
| PCLA | PicoCELA Inc. | $4.28 | 3.92M | -14% | -14% | — | -42% | -75.54 | 99.85 | 86.86 | -81.85 | — | 111.07 | 53.35% | -110.42% | -114.99% | -151.45% | -178.60% | -53.86% | 0.60 | -29.00 | 2.13 | 1.38 | 0.44 | -9691.00% | -3027.00% | 10038.00% | -1.21% | -1.16 | -169.97% | 0.00% | 0.00% | 0.75% | -78.24 | -82.21 | 86.39 | 41.24 |
| SEGG | Lottery.com Inc. | $1.02 | 4M | +26,051% | +385% | — | +238,891% | -0.38 | 0.52 | 9.97 | -0.72 | — | -13.98 | 69.89% | -1704.12% | -2693.69% | -102.72% | -54.49% | -48.10% | 0.30 | -35.71 | 0.52 | 0.02 | -0.26 | -6643.00% | -8482.00% | 4550.00% | -28.89% | -0.05 | -9.21% | 0.00% | 0.00% | 0.00% | -0.92 | -5.43 | 15.64 | -8.20 |
| TNMG | TNL Mediagene | $3.06 | 4.33M | +56,317% | +399% | — | — | -0.55 | 1.29 | 0.97 | -0.90 | -0.01 | -1.64 | 36.58% | -157.43% | -175.29% | -155.94% | -106.34% | -79.99% | 0.64 | -9.35 | 0.54 | 0.49 | -0.26 | 1061207.00% | 3531.00% | 51200.00% | -21.98% | -0.31 | -14.40% | 0.00% | 0.00% | 0.00% | -0.87 | -6.44 | 1.37 | -3.66 |
| XHLD | TEN Holdings, Inc. Common… | $1.54 | 3.04M | +13,131% | +122% | — | — | -5.51 | -10.22 | 4.67 | -8.76 | -7.08 | -2.98 | 81.39% | -77.85% | -84.70% | 1081.24% | -72.15% | -53.03% | -3.87 | -12.99 | 0.24 | 0.07 | -2.39 | 7778.00% | -578.00% | 16284.00% | -21.53% | -0.33 | -93.15% | 0.00% | 0.00% | 0.00% | -8.25 | -6.39 | 6.42 | -1.12 |
| ZNB | Zeta Network Group | $0.26 | 38.18M | +67,176% | +130% | — | — | -0.01 | 0.02 | 0.07 | -0.13 | — | 0.02 | -2.86% | -214.66% | -492.80% | -205.51% | -81.32% | -135.62% | 0.18 | -1.95 | 0.30 | 0.30 | -0.11 | -9367.00% | 20829.00% | 32213.00% | -2032.07% | -0.67 | -50.96% | 0.00% | 0.00% | 0.00% | -0.20 | -0.32 | 0.43 | -11.72 |
About DarkIris Inc. Class A Ordinary Shares
Darkiris Inc., through its subsidiaries, develops, publishes, markets, and distributes mobile games on various platforms in Hong Kong, Taiwan, Southeast Asia, North America, and the Middle East. It engages in the game design, programming, and graphics activities. Additionally, it develops AI interactive experiences and cross-media content applications. The company offers its products through various third-party digital storefronts. Darkiris Inc. was founded in 2017 and is headquartered in Sheung Wan, Hong Kong.
- CEO
- Zhifang Hong
- Employees
- 23
- Beta
- 0.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.50) − 1 = — (DCF, example).