US · GSUN
Golden Sun Education Group Limited
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Shanghai 200030
- Website
- jtyjyjt.com
Price · as of 2025-09-30
$0.57
Market cap 1.52M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $92.26 | +16,023.73% |
| Intrinsic Value(DCF) | $190,659.27 | +33,320,289.72% |
| 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 | |||||
| 2019 | |||||
| 2020 | $0.00 | $0.01 | |||
| 2021 | $1.80 | $23.44 | |||
| 2022 | $13.30 | $846.74 | $7.80 | $0.00 | $27.65 |
| 2023 | $5.21 | $6,796.43 | $0.00 | $0.00 | $101.56 |
| 2024 | $3.02 | $322.53 | $0.05 | $0.00 | $0.00 |
| 2025 | $1.56 | $92.26 | $372,232.64 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Golden Sun Education Group Limited's (GSUN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $92.26
- Current price
- $0.57
- AI upside
- +16,023.73%
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
$190,659.27
+33,320,289.72% 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 |
| GSUN | Golden Sun Education Grou… | $0.57 | 1.52M | +16,024% | +33,320,290% | — | — | -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 |
| AQB | AquaBounty Technologies, … | $0.97 | 3.76M | — | — | — | — | -0.02 | 0.17 | — | -0.05 | 0.00 | 0.17 | 0.00% | — | — | -164.98% | -10.53% | -134.64% | 0.21 | -4.17 | 0.70 | 0.01 | -0.03 | 43905.00% | — | -8197.00% | -641.66% | -0.86 | -18.57% | 0.00% | 0.00% | 0.00% | -0.60 | -0.34 | — | -16.21 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| 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 |
| FEDU | Four Seasons Education (C… | $10.10 | 2.28M | +3,053% | +6,663,626% | — | +446% | -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 |
| GNLN | Greenlane Holdings, Inc. | $0.69 | 1.04M | +10,026,996% | +23,410% | — | +107,206,109% | -0.04 | 0.10 | 0.05 | -0.77 | 0.00 | 0.10 | 47.32% | -89.00% | -132.88% | -201.16% | -69.41% | -52.93% | 1.35 | -1.99 | 1.07 | 0.23 | -0.71 | 1206698.00% | -7969.00% | 14979.00% | -1063.39% | -0.30 | -41.09% | 0.00% | 0.00% | 139.73% | -0.71 | -1.21 | 0.64 | -14.26 |
| GV | Visionary Holdings Inc. | $0.85 | 3.7M | +64,104% | -2% | — | +15,341% | -0.57 | 1.77 | 1.80 | -6.66 | — | 2.68 | -25.60% | -68.77% | -314.07% | -138.49% | -5.20% | -20.92% | 9.46 | -0.70 | 0.07 | 0.03 | -5.61 | -1744597.00% | -4623.00% | -4518.00% | -32.77% | -0.05 | -4.45% | 0.00% | 0.00% | 160.44% | -16.46 | -19.24 | 11.32 | -1.38 |
| 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 |
| XXII | 22nd Century Group, Inc. | $4.57 | 762.79K | +27,920% | +6,181% | — | — | — | — | — | — | — | — | -20.21% | -117.44% | -127.66% | 689.59% | -197.63% | -61.67% | 2.15 | -6.66 | 1.16 | 0.66 | -0.35 | — | -6312.00% | -7606.00% | — | -1.44 | -205.51% | — | -67.90% | — | — | — | — | — |
About Golden Sun Education Group Limited
Golden Sun Education Group Limited, through its subsidiaries, provides education and management services in the People's Republic of China. It operates through two segments, primary and secondary school services, tutoring, and other Services. The company offers private school educational and foreign language tutorials, and other education training management services. The company was founded in 1997 and is headquartered in Shanghai, China.
- CEO
- Xueyuan Weng
- Employees
- 217
- Beta
- 1.90
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($190,659.27 ÷ $0.57) − 1 = +33,320,289.72% (DCF, example).