US · FEDU
Four Seasons Education (Cayman) Inc.
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Shanghai 200040
- Website
- sijiedu.com
Price · as of 2025-02-28
$10.42
Market cap 2.28M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $44.70 | +328.98% |
| Intrinsic Value(DCF) | $673,036.31 | +6,458,981.67% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $55.10 | +428.79% |
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 | $170.10 | $1,187.70 | |||
| 2018 | $116.94 | $1,467.82 | $56,627.25 | $0.00 | $1,500.30 |
| 2019 | $38.58 | $398.20 | $13,881.44 | $316.30 | $0.00 |
| 2020 | $24.35 | $9,658.94 | $2,207.24 | $54.70 | $0.00 |
| 2021 | $19.34 | $423.70 | $266.74 | $249.00 | $318.80 |
| 2022 | $9.67 | $2,764.32 | $185.11 | $0.00 | $155.60 |
| 2023 | $8.58 | $388.55 | $240.80 | $192.90 | $1,378.00 |
| 2024 | $8.33 | $993.61 | $40,875.33 | $296.00 | $774.80 |
| 2025 | $7.70 | $318.46 | $2,040,643.38 | $0.00 | $55.10 |
AI valuation
Our deep-learning model estimates Four Seasons Education (Cayman) Inc.'s (FEDU) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $44.70
- Current price
- $10.42
- AI upside
- +328.98%
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
$673,036.31
+6,458,981.67% upside
Graham-Dodd
—
— upside
Graham Formula
$55.10
+428.79% 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 |
| FEDU | Four Seasons Education (C… | $10.42 | 2.28M | +2,956% | +6,458,982% | — | +429% | -18.56 | 0.03 | 0.05 | 67.16 | — | 0.03 | 18.77% | -6.27% | 0.32% | -0.13% | -2.48% | -0.09% | 0.22 | — | 2.19 | 2.19 | 48.33 | -8190.00% | 10015.00% | -703.00% | -320.06% | 0.15 | -14.65% | 299.80% | -5564.10% | 299.80% | 9.93 | 4.20 | -0.62 | 0.04 |
| EEIQ | Elite Education Group Int… | $2.39 | 1.95M | +39,475% | +40% | — | — | -2.08 | 0.60 | 0.59 | -2.15 | — | 2.75 | 61.70% | -46.52% | -27.17% | -36.16% | -54.89% | -10.30% | 0.49 | -193.49 | 1.83 | 0.92 | 0.37 | -6596.00% | 965.00% | -6598.00% | -61.52% | -0.33 | -42.75% | 0.00% | 0.00% | 51.46% | -1.08 | -1.39 | 0.50 | -0.51 |
| FAMI | Farmmi, Inc. | $1.33 | 1.75M | +251,856% | +213% | — | +99,528% | -0.05 | 0.02 | 0.10 | -0.52 | 0.00 | 0.02 | 2.87% | -168.91% | -189.83% | -36.30% | -28.75% | -31.99% | 0.17 | -66.27 | 9.35 | 4.51 | -0.45 | 428182.00% | -5638.00% | -41208.00% | 1904.28% | 5.27 | 31.92% | 0.00% | 0.00% | 0.00% | -0.48 | 0.43 | 0.81 | -0.50 |
| GSUN | Golden Sun Education Grou… | $0.87 | 1.52M | +10,524% | +21,955,136% | — | — | -0.75 | 0.48 | 0.13 | -4.05 | — | 0.98 | 2.26% | -5.92% | -14.34% | -118.49% | -24.48% | -28.86% | 0.46 | -6.17 | 1.20 | 0.29 | -1.78 | -428.00% | 24924.00% | 8529.00% | -209.89% | -0.88 | -108.78% | 0.00% | 0.00% | 4.10% | -3.78 | -0.85 | 0.22 | 0.10 |
| LXEH | Lixiang Education Holding… | $0.22 | 159.96K | +36,047% | +4,403% | +1,154% | +34,040% | -3.03 | 0.51 | 2.28 | 0.70 | — | 0.67 | -9.30% | -79.15% | -75.08% | -16.28% | -79.80% | -5.46% | 0.90 | -8.95 | 2.10 | 2.08 | 4.37 | -8397.00% | -3545.00% | -6966.00% | -24.86% | -0.16 | -57.23% | 0.00% | 0.00% | 0.00% | 0.55 | 0.77 | -0.44 | -0.46 |
| ORIS | ORIENTAL RISE HOLDINGS Lt… | $1.02 | 37.55M | +148,588% | +5,920% | +12,625% | — | 7.79 | 0.23 | 1.08 | -8.15 | — | 0.23 | 26.18% | 13.85% | 13.91% | 3.14% | 7.36% | 2.99% | 0.00 | 13.87 | 24.80 | 23.79 | -13.13 | -6600.00% | -3776.00% | -7261.00% | 18.32% | 1.76 | 10.54% | 0.00% | 0.00% | 55.42% | -12.77 | -8.92 | -1.77 | 7.13 |
| VSTD | Vestand Inc. | $0.25 | 1.42M | +146,883% | +1,140% | — | — | -7.05 | 73.61 | 1.46 | -25.08 | — | -8.46 | 11.81% | -19.90% | -20.76% | -183.29% | -20.23% | -17.43% | 60.28 | -5.61 | 0.24 | 0.22 | -10.77 | -1228.00% | 3933.00% | -10188.00% | 0.60% | 0.14 | 0.90% | 0.00% | 0.00% | 0.00% | -12.90 | 289.85 | 2.57 | -0.37 |
About Four Seasons Education (Cayman) Inc.
Four Seasons Education (Cayman) Inc. provides after-school education services for kindergarten, elementary, and middle school students in the People's Republic of China. It also offers consulting service. The company was founded in 2007 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Yi Zuo
- Employees
- 190
- Beta
- -0.04
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($673,036.31 ÷ $10.42) − 1 = +6,458,981.67% (DCF, example).