US · DTSS
Datasea Inc.
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Beijing 100176
- Website
- dataseainc.com
Price · as of 2025-06-30
$0.94
Market cap 7.45M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $153.80 | +16,303.58% |
| Intrinsic Value(DCF) | $1,114.13 | +118,727.86% |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | $262.50 | $147.12 | $0.00 | $0.00 | $100.94 |
| 2019 | $14.85 | $1,051.17 | |||
| 2020 | $47.10 | $2.44 | $0.00 | ||
| 2021 | $30.90 | $182.40 | $0.00 | $0.00 | $247.93 |
| 2022 | $22.05 | $1,295.04 | $63,862.62 | $0.00 | $0.00 |
| 2023 | $7.65 | $339.12 | $0.00 | $0.00 | $382.12 |
| 2024 | $1.84 | $137.98 | $66,313.95 | $0.00 | $0.00 |
| 2025 | $2.04 | $153.80 | $1,431,370.83 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Datasea Inc.'s (DTSS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $153.80
- Current price
- $0.94
- AI upside
- +16,303.58%
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
$1,114.13
+118,727.86% 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 |
| DTSS | Datasea Inc. | $0.94 | 7.45M | +16,304% | +118,728% | — | — | -2.65 | 4.56 | 0.19 | -3.94 | — | 5.50 | 3.41% | -7.20% | -7.09% | -374.60% | -177.54% | -101.44% | 0.90 | — | 0.81 | 0.54 | -0.52 | -8242.00% | 19870.00% | -163.00% | -47.99% | -0.65 | -222.49% | 0.00% | 0.00% | 0.00% | -3.01 | -2.40 | 0.22 | 0.86 |
| AMST | Amesite Inc. | $1.77 | 8.09M | +3,025% | +4,982% | — | +1,303% | -2.67 | 3.53 | 87.46 | -2.30 | — | 4.36 | -292.73% | -3262.40% | -3274.60% | -137.68% | -848.13% | -112.84% | 0.00 | — | 6.79 | 6.52 | 0.73 | -4046.00% | -3381.00% | -2302.00% | -25.42% | -6.85 | -577.85% | 0.00% | 0.00% | 2.72% | -2.03 | -2.98 | 66.33 | -5.57 |
| BLIN | Bridgeline Digital, Inc. | $0.89 | 11.22M | +2,285% | -48% | — | — | -4.68 | 1.23 | 0.77 | -6.49 | -14.83 | -5.68 | 66.57% | -15.78% | -16.37% | -25.73% | -26.99% | -16.28% | 0.05 | -19.26 | 0.70 | 0.64 | 0.71 | 3158.00% | 16.00% | 4131.00% | -9.52% | -0.22 | -12.67% | 0.00% | 0.00% | 6.75% | -4.38 | -9.47 | 0.69 | -7.00 |
| CXAI | CXApp Inc. | $0.18 | 3.74M | +29,474% | +129% | — | — | -0.86 | 1.07 | 2.34 | -1.65 | — | -1.95 | 82.01% | -192.40% | -271.74% | -94.70% | -68.27% | -56.76% | 0.36 | -7.83 | 0.61 | 0.57 | -0.07 | -7404.00% | -304.00% | -5908.00% | -44.03% | -0.63 | -37.74% | 0.00% | 0.00% | 0.00% | -1.27 | -2.37 | 2.44 | -4.15 |
| HUBC | HUB Cyber Security Ltd. | $1.48 | 3.23M | +3,111% | +2,170% | — | +21,365% | -5.69 | -2.75 | 7.52 | -10.99 | — | -2.55 | 11.66% | -88.71% | -134.49% | 58.13% | 73.20% | -130.09% | -0.50 | -2.15 | 0.17 | 0.10 | -1.58 | -8335.00% | -3070.00% | 421.00% | -7.74% | -0.16 | 48.00% | 0.00% | 0.00% | 0.00% | -9.90 | -15.10 | 8.78 | -16.24 |
| SMSI | Smith Micro Software, Inc… | $0.56 | 12.01M | +2,748% | -14% | — | +27,543% | -0.31 | 0.37 | 0.73 | -0.77 | -0.99 | 2.45 | 70.20% | -240.28% | -236.91% | -83.85% | -88.14% | -72.89% | 0.06 | — | 1.77 | 1.51 | 0.01 | 3090.00% | -4970.00% | 10517.00% | -95.66% | -2.53 | -25.55% | 0.00% | 0.00% | 0.00% | -0.30 | -1.03 | 0.72 | -11.96 |
| SOS | SOS Limited | $1.26 | 6.58M | +251,844% | +46,875% | +9,676% | — | -1.19 | 0.04 | 0.07 | 21.45 | -0.01 | 0.04 | 3.04% | -9.34% | -5.88% | -3.14% | -12.31% | -2.82% | 0.00 | — | 9.97 | 2.33 | 23.01 | 823333.00% | 15042.00% | -75470.00% | -392.19% | -1.36 | -36.20% | 0.00% | 0.00% | 0.00% | 10.25 | 3.48 | -0.96 | 0.74 |
| STEC | Santech Holdings Limited | $1.53 | 21.42M | +475% | +25,281% | +854% | +1,129% | 6.00 | 0.65 | 0.35 | 0.03 | — | 0.96 | 41.16% | 9.44% | 5.75% | 11.56% | 29.38% | 5.79% | 0.17 | — | 1.46 | 1.33 | -2.37 | -4902.00% | 771.00% | -959022.00% | 69.79% | 0.52 | 119.51% | 0.00% | 0.00% | 22.40% | 0.04 | 0.02 | 0.00 | 2.04 |
| TGHL | The GrowHub Limited Class… | $0.42 | 10.5M | — | — | — | — | — | — | — | — | — | — | 29.67% | -974.68% | -994.96% | 110.40% | -90.07% | -69.05% | -3.40 | -14.49 | 0.34 | 0.15 | -2.36 | 3295.00% | 8440.00% | 18143.00% | — | -0.57 | -129.32% | — | 0.00% | — | — | — | — | — |
| XBP | XBP Global Holdings, Inc. | $7.72 | 73.93M | +304% | +218,066% | — | — | -29.27 | -16.96 | 2.54 | 60.06 | — | -8.20 | 26.80% | 2.43% | -8.66% | 72.93% | 107.31% | -12.96% | -1.66 | 0.55 | 0.60 | 0.48 | 3.63 | -1633.00% | -799.00% | 6792.00% | -1.79% | -0.08 | -200.59% | 0.00% | 0.00% | 0.00% | 110.97 | -59.37 | 2.70 | 2.99 |
About Datasea Inc.
Datasea Inc., through its subsidiaries, provides smart security solutions in the People's Republic of China. It develops big data security and smart 3D security platforms, safe campus security systems, scenic area security systems, and public community security systems, as well as epidemic system. The company offers its smart security solutions primarily to schools, tourist or scenic attractions, and public communities. It also provides 5G messaging and smart payment solutions. The company was formerly known as Rose Rock, Inc. and changed its name to Datasea Inc. in October 2015. Datasea Inc. was incorporated in 2014 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Zhixin Liu
- Employees
- 36
- Beta
- 0.79
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,114.13 ÷ $0.94) − 1 = +118,727.86% (DCF, example).