US · JOYY
JOYY, Inc. Sponsored ADR Class A
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Singapore 117440
- Website
- joyy.sg
Price · as of 2024-12-31
$58.85
Market cap 3.17B
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $69.12 | +17.45% |
| Intrinsic Value(DCF) | $49.07 | -16.62% |
| Graham-Dodd Method(GD) | $31.46 | -46.54% |
| 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 | $0.71 | $0.00 | |||
| 2012 | $13.98 | $123.50 | $1,502,270.69 | $9.37 | $75.44 |
| 2013 | $71.17 | $87.01 | $1,880,459.55 | $12.57 | $184.73 |
| 2014 | $41.76 | $77.36 | $456,055.78 | $22.68 | $300.35 |
| 2015 | $44.41 | $68.87 | $31,792.76 | $22.60 | $166.96 |
| 2016 | $37.74 | $129.77 | $3,117.19 | $32.32 | $143.38 |
| 2017 | $96.75 | $152.73 | $3,320.76 | $59.55 | $362.68 |
| 2018 | $61.23 | $151.86 | $1,954.16 | $67.08 | $179.86 |
| 2019 | $44.10 | $131.57 | $9,281.61 | $72.75 | $437.18 |
| 2020 | $95.83 | $91.01 | $45.06 | $128.16 | $0.00 |
| 2021 | $26.19 | $64.55 | $59.50 | $8.34 | $0.00 |
| 2022 | $25.43 | $55.34 | $62.06 | $13.68 | $0.86 |
| 2023 | $27.42 | $57.57 | $69.01 | $42.08 | $11.03 |
| 2024 | $45.41 | $69.12 | $51.46 | $31.46 | $0.00 |
AI valuation
Our deep-learning model estimates JOYY, Inc. Sponsored ADR Class A's (JOYY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $69.12
- Current price
- $58.85
- AI upside
- +17.45%
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
$49.07
-16.62% upside
Graham-Dodd
$31.46
-46.54% 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 |
| JOYY | JOYY, Inc. Sponsored ADR … | $58.85 | 3.17B | +17% | -17% | -47% | — | -10.63 | 0.55 | 1.15 | 4.77 | — | 1.33 | 36.03% | -18.13% | -6.53% | -4.92% | -15.40% | -3.03% | 0.01 | -83.69 | 0.96 | 0.72 | -2.47 | -15417.00% | -133.00% | 496.00% | 8.69% | 0.12 | 8.51% | 0.00% | 0.00% | 10.06% | -1.97 | 3.57 | 0.36 | 1.19 |
| CNK | Cinemark Holdings, Inc. | $28.24 | 3.32B | +103% | -60% | — | -57% | 23.32 | 8.15 | 1.06 | 12.39 | — | -2.89 | 18.55% | 10.97% | 4.44% | 28.31% | 9.19% | 2.98% | 9.34 | 2.09 | 0.71 | 0.62 | 6.32 | -4951.00% | 215.00% | -4378.00% | 5.37% | 0.47 | 5.18% | 1.18% | 27.50% | 9.51% | 19.72 | 38.03 | 2.16 | 1.36 |
| DJT | Trump Media & Technology … | $10.71 | 3B | +121% | -42% | — | — | -3.96 | 1.71 | 765.84 | -20.62 | -21.24 | 1.87 | 54.51% | -15560.85% | -19312.99% | -55.64% | -49.65% | -39.93% | 0.58 | -20.95 | 1.23 | 0.45 | -5.04 | 1864.00% | 176.00% | -12149.00% | 0.50% | 0.02 | 1.23% | 0.00% | 0.00% | 1.90% | -5.81 | 234.75 | 904.22 | -0.84 |
| DOYU | DouYu International Holdi… | $5.28 | 159.34M | +1,079% | +74% | — | +250% | -5.42 | 0.39 | 0.39 | 5.16 | — | 0.40 | 7.58% | -13.21% | -6.96% | -5.63% | -160.80% | -4.54% | 0.00 | — | 3.63 | 3.42 | 2.14 | -96937.00% | -2278.00% | 29377.00% | -15.16% | -0.19 | -71.81% | 126.44% | -684.90% | 132.79% | 4.27 | 9.56 | -0.56 | 0.99 |
| GENI | Genius Sports Limited | $6.21 | 1.48B | +350% | +297% | — | — | -35.39 | 3.90 | 4.37 | 130.71 | — | 17.05 | 25.19% | -11.46% | -12.34% | -11.01% | -12.23% | -8.04% | 0.01 | — | 1.43 | 1.16 | -6.31 | -2895.00% | 2371.00% | -15138.00% | 0.79% | 0.41 | 3.68% | 0.00% | 0.00% | 0.77% | -36.36 | 120.88 | 4.17 | 4.70 |
| IAC | IAC InterActive Corp. | $38.32 | 2.97B | +57% | -47% | -19% | -4% | -27.86 | 0.61 | 1.21 | 11.77 | — | 1.17 | 66.81% | -4.06% | -4.35% | -2.02% | -1.30% | -1.25% | 0.30 | -1.04 | 2.75 | 2.51 | 1.63 | -7951.00% | -3714.00% | -8449.00% | 1.55% | 0.11 | 0.82% | 0.00% | 0.00% | 10.87% | -34.64 | 75.03 | 1.41 | 1.07 |
| MANU | Manchester United plc | $18.01 | 3.11B | +124% | -65% | — | — | -61.39 | 10.46 | 3.04 | 13.95 | — | -8.61 | 82.34% | -2.77% | -4.95% | -19.50% | -2.67% | -2.21% | 3.33 | -0.34 | 0.38 | 0.32 | 3.02 | -7206.00% | 72.00% | -12283.00% | 1.38% | 0.10 | 4.06% | 0.00% | 0.00% | 0.00% | -140.35 | 92.44 | 3.88 | 0.58 |
| TEO | Telecom Argentina S.A. | $11.68 | 5.03B | +40% | +14,036% | +6% | +1,486% | 6.34 | 1.21 | 1.58 | 3.19 | — | 42.00 | 73.29% | -3.54% | 24.47% | 20.37% | -1.23% | 9.04% | 0.57 | -571.01 | 0.39 | 0.34 | 0.95 | -28038.00% | 10094.00% | -4583.00% | 6.37% | 0.41 | 4.88% | 0.00% | 0.00% | 26.09% | -63.42 | 22.26 | 2.25 | 1.06 |
| TGNA | TEGNA Inc. | $20.95 | 3.37B | +174% | -53% | -50% | +146% | 4.87 | 0.97 | 0.94 | 5.08 | 8.88 | -1.26 | 43.39% | 25.30% | 19.34% | 20.98% | 11.10% | 8.36% | 1.04 | 4.64 | 2.92 | 2.81 | 2.32 | 5482.00% | 656.00% | 1877.00% | 21.68% | 1.47 | 11.55% | 2.79% | 13.60% | 24.23% | 6.83 | 8.48 | 1.73 | 2.96 |
| WB | Weibo Corporation | $9.93 | 2.37B | +614% | +3% | -19% | +1% | 7.72 | 0.67 | 1.32 | 3.14 | — | 0.72 | 78.94% | 28.17% | 17.14% | 8.74% | 12.32% | 4.36% | 0.55 | 4.69 | 3.61 | 3.48 | 0.02 | -1888.00% | -29.00% | -906.00% | 24.92% | 0.66 | 19.55% | 8.38% | 64.60% | 12.94% | 3.79 | 3.24 | 1.07 | 1.96 |
| YELP | Yelp Inc. | $22.29 | 1.41B | +267% | -43% | -8% | +21% | 9.83 | 2.01 | 0.98 | 4.70 | 51.34 | 2.72 | 90.27% | 12.63% | 9.94% | 20.02% | 29.58% | 14.99% | 0.06 | — | 2.99 | 2.75 | -0.71 | 1915.00% | 375.00% | 3000.00% | 22.57% | 2.16 | 72.34% | 0.00% | 0.00% | 20.41% | 6.24 | 3.57 | 0.79 | 4.18 |
About JOYY, Inc. Sponsored ADR Class A
JOYY Inc., together with its subsidiaries, operates social media platforms that offer users engaging and experience across various video and audio-based social platforms. The company operates Bigo Live, a live streaming platform that allows users to live stream specific moments, such as showcase talents, socialize, and connect with other users worldwide; Likee, a short-form video social platform that focuses on enabling users to create short-form video; Hago, a casual game-oriented social platform; and imo, a chat and instant messaging application with functions, including video calls and other communication tools, such as group calls, document sharing, etc.. It operates in the People's Republic of China, the United States, the Great Britain, Japan, South Korea, Australia, the Middle East, and Southeast Asia and others. The company was formerly known as YY Inc. and changed its name to JOYY Inc. in December 2019. JOYY Inc. was founded in 2005 and is headquartered in Singapore.
- CEO
- Ting Li
- Employees
- 5.82K
- Beta
- 0.38
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($49.07 ÷ $58.85) − 1 = -16.62% (DCF, example).