US · JG
Aurora Mobile Limited
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Shenzhen 518057
- Website
- jiguang.cn
Price · as of 2024-12-31
$6.90
Market cap 45.3M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $6.60 | -4.35% |
| Intrinsic Value(DCF) | $5.70 | -17.39% |
| 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 | $0.00 | $0.00 | |||
| 2018 | $156.20 | $68.86 | $24,715,577.05 | $8.80 | $0.00 |
| 2019 | $55.00 | $42.17 | $30,496.02 | $0.00 | $0.00 |
| 2020 | $112.00 | $146.69 | $0.29 | $0.00 | $205.40 |
| 2021 | $19.20 | $54.49 | $0.00 | $0.00 | $50.10 |
| 2022 | $12.40 | $24.10 | $0.00 | $0.00 | $0.00 |
| 2023 | $3.20 | $5.02 | $0.00 | $0.00 | $4.60 |
| 2024 | $9.60 | $47.33 | $1.03 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Aurora Mobile Limited's (JG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $6.60
- Current price
- $6.90
- AI upside
- -4.35%
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
$5.70
-17.39% 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 |
| JG | Aurora Mobile Limited | $6.90 | 45.3M | +586% | -17% | — | — | -60.39 | 6.02 | 1.29 | -544.64 | — | 24.97 | 66.11% | -3.13% | -2.23% | -9.57% | 29.67% | -1.86% | 0.31 | -75.01 | 0.71 | 0.66 | 172.52 | -8856.00% | 894.00% | -11932.00% | 0.87% | 0.03 | -10.67% | 0.00% | 0.00% | 0.63% | -31.35 | 87.18 | 0.98 | -2.30 |
| CISO | CISO Global Inc. | $0.38 | 12.67M | +10,945% | +12% | — | +19,342% | -0.52 | 10.87 | 0.41 | -1.75 | — | -0.61 | 14.66% | -47.44% | -78.84% | -280.46% | -76.45% | -61.92% | 10.72 | -4.07 | 0.14 | 0.12 | -0.83 | -7188.00% | -4611.00% | -3601.00% | -31.41% | -0.15 | -20.57% | 0.00% | 0.00% | 0.00% | -1.63 | -6.07 | 0.77 | -10.90 |
| INTZ | Intrusion Inc. | $1.09 | 21.91M | +4,598% | -61% | — | — | -0.72 | 0.89 | 0.97 | -0.56 | -2.50 | 0.89 | 76.76% | -146.35% | -134.99% | 471.55% | -229.45% | -87.74% | 0.44 | -25.75 | 1.51 | 1.37 | 0.35 | 2870.00% | 285.00% | -1208.00% | -144.90% | -1.71 | -220.10% | 0.00% | 0.00% | 266.65% | -0.41 | -0.43 | 0.60 | -15.44 |
| KOSS | Koss Corporation | $4.13 | 39.1M | +522% | -15% | -32% | — | -65.82 | 1.88 | 4.56 | -17.78 | — | 1.88 | 37.81% | -13.76% | -6.93% | -2.83% | -9.53% | -2.35% | 0.08 | — | 11.65 | 8.75 | 0.11 | -660.00% | 293.00% | 818.00% | -1.23% | -0.11 | -3.87% | 0.00% | 0.00% | 0.37% | -25.58 | -62.98 | 3.52 | 6.74 |
| LPSN | LivePerson, Inc. | $2.87 | 33.5M | +1,694% | +94% | — | +10,266% | -0.61 | -1.23 | 0.26 | -6.03 | -3.34 | -0.27 | 61.70% | -19.93% | -42.97% | 1400.28% | -17.70% | -18.61% | -7.83 | -4.30 | 1.65 | 1.53 | -4.86 | 1841.00% | -2227.00% | -1683.00% | -48.81% | -0.11 | -11.44% | 0.00% | 0.00% | 44.99% | -6.85 | -10.59 | 1.36 | -1.85 |
| MFI | mF International Limited | $11.49 | 19.03M | +2,523% | -73% | — | +35% | -3.91 | 2.20 | 3.03 | -5.03 | — | 4.62 | 47.16% | -74.26% | -77.48% | -84.82% | -94.47% | -43.86% | 0.21 | — | 2.00 | 1.24 | 0.91 | -37729.00% | -1838.00% | -85661.00% | -38.31% | -1.28 | -147.80% | 0.00% | 0.00% | 22.90% | -3.44 | -2.20 | 2.56 | 1.57 |
| MOGO | Mogo Inc. | $1.08 | 26.16M | +2,989% | -14% | — | — | -2.50 | 0.42 | 0.48 | 47.72 | — | 2.91 | 65.56% | -5.21% | -19.21% | -15.64% | -2.42% | -6.88% | 1.05 | -0.50 | 1.50 | 1.45 | 43.14 | -2222.00% | 983.00% | -6405.00% | -13.21% | -0.02 | -3.03% | 0.00% | 0.00% | 0.30% | -23.00 | -18.84 | 1.20 | -1.82 |
| NUKK | Nukkleus Inc. | $2.13 | 35.48M | +2,941% | -71% | — | +12,099% | -0.31 | -0.37 | 0.45 | -0.76 | — | -0.37 | 16.89% | -239.78% | -144.07% | 128.19% | 298.21% | -392.76% | -0.56 | -25.78 | 0.14 | 0.09 | -0.50 | -6438.00% | -6355.00% | 19964.00% | -144.41% | -0.54 | 80.31% | 0.00% | 0.00% | 0.00% | -0.43 | -1.58 | 1.02 | -106.00 |
| PGY | Pagaya Technologies Ltd. | $11.19 | 899.63M | +324% | +1,034% | -1% | +203% | 10.91 | 1.85 | 0.70 | 18.64 | — | 1.98 | 40.61% | 17.74% | 6.45% | 20.18% | 23.24% | 5.74% | 1.92 | — | 5.62 | 5.62 | 7.77 | -11643.00% | 2556.00% | 41918.00% | 25.30% | 3.04 | 23.33% | 0.00% | 0.00% | 0.00% | 6.80 | 6.78 | 1.21 | 1.33 |
| UBXG | U-BX Technology Ltd. | $1.82 | 41.18M | +1,368% | -21% | -59% | +564% | -7.54 | 1.08 | 0.69 | -3.35 | — | 1.08 | 0.85% | -10.47% | -9.16% | -16.53% | -31.77% | -14.39% | 0.02 | -92.81 | 10.24 | 7.76 | 3.72 | -2128.00% | -4249.00% | 52991.00% | -41.98% | -1.92 | -95.66% | 0.00% | 0.00% | 32.53% | -3.13 | -1.13 | 0.33 | 7.72 |
About Aurora Mobile Limited
Aurora Mobile Limited, through its subsidiaries, operates as a mobile app developer service provider in China. The company provides push notification, instant messaging, analytics, sharing and short message service, one-click verification, and other services. Its vertical applications have expanded to market intelligence, financial risk management, and location-based intelligence; and offers real-time market intelligence solutions, such as product iApp, which provides analysis and statistical results on the usage and trends of mobile apps to investment funds and corporations. The company also provides financial risk management solutions to assist financial institutions, licensed lenders, and credit card companies in making informed lending and credit decisions; and location-based intelligence solutions to help retailers and other traditional brick-and-mortar industries, such as real estate developers, track and analyze foot traffic, conduct targeted marketing, and make more informed and impactful operating decisions, such as site selection. In addition, it offers targeted marketing solutions to help advertisers to target the right audience with the right content at the right time; application programming interfaces that create connectivity and automate the process of message exchange between the mobile apps and its backend network; and an interactive web-based service dashboard that allows app developers to utilize and monitor its services through controls on an ongoing basis. The company primarily serves mobile app developers in a range of industries, such as media, entertainment, gaming, financial services, tourism, ecommerce, education, and healthcare. The company was founded in 2011 and is headquartered in Shenzhen, the People's Republic of China.
- CEO
- Weidong Luo
- Employees
- 393
- Beta
- 0.52
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.70 ÷ $6.90) − 1 = -17.39% (DCF, example).