US · KXIN
Kaixin Auto Holdings
- Sector
- Consumer Cyclical · Auto - Dealerships
- Headquarters
- Beijing 100016
- Website
- ir.kaixin.com
Price · as of 2024-12-31
$4.53
Market cap 237.86K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $131.35 | +2,801.22% |
| Intrinsic Value(DCF) | — | — |
| 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 | $261,900.00 | ||||
| 2018 | $276,480.00 | $0.00 | $0.00 | ||
| 2019 | $29,133.00 | $418,615.24 | $0.00 | $0.00 | $533.38 |
| 2020 | $89,910.00 | $3,855,053.40 | $1,304.30 | $1,944.93 | $5,275.38 |
| 2021 | $29,160.00 | $25,202,395.20 | $340,122,093.55 | $0.00 | $0.00 |
| 2022 | $11,097.00 | $6,179.87 | $0.00 | $0.00 | $643,682.54 |
| 2023 | $406.80 | $8,938.85 | $1,573.87 | $0.00 | $215,608.30 |
| 2024 | $31.20 | $131.35 |
AI valuation
Our deep-learning model estimates Kaixin Auto Holdings's (KXIN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $131.35
- Current price
- $4.53
- AI upside
- +2,801.22%
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
—
— 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 |
| KXIN | Kaixin Auto Holdings | $4.53 | 237.86K | +2,801% | — | — | — | -0.04 | 0.12 | — | -0.01 | — | -0.22 | 0.00% | — | — | -106.90% | -49.11% | -74.37% | 0.08 | -55.97 | 0.33 | 0.26 | 0.04 | -8145.00% | -10000.00% | 2133.00% | -185.76% | -0.33 | -7.97% | 0.00% | 0.00% | 134.46% | -0.02 | -0.10 | — | -24.22 |
| AZI | Autozi Internet Technolog… | $0.31 | 682.07K | +4,480,909% | +282% | — | — | -0.01 | 0.00 | 0.00 | -1.12 | — | 0.00 | 1.75% | -14.25% | -13.44% | 44.78% | 71.45% | -97.52% | -0.48 | -8.33 | 0.31 | 0.04 | -1.11 | -243862.00% | -155.00% | -5386.00% | -3591.29% | -0.12 | 19.08% | 0.00% | 0.00% | 0.00% | -1.10 | -4.10 | 0.16 | -14.21 |
| EFOI | Energy Focus, Inc. | $1.75 | 10.04M | +8,678% | -41% | — | +14% | -8.04 | 4.36 | 2.62 | -8.15 | — | 4.36 | 14.38% | -37.90% | -32.55% | -53.03% | -69.30% | -20.01% | 0.13 | -368.40 | 2.11 | 0.56 | 0.11 | -7576.00% | -1499.00% | -4753.00% | -10.35% | -0.53 | -49.51% | 0.00% | 0.00% | 3.82% | -6.81 | -9.53 | 2.58 | -35.45 |
| GORV | Lazydays Holdings, Inc. | $0.42 | 1.57M | +1,382,596% | +1,323% | — | +663,880% | -0.06 | 0.11 | 0.01 | -5.01 | — | 0.30 | 18.46% | -11.35% | -20.65% | -118.87% | -14.19% | -22.31% | 5.52 | -2.11 | 0.93 | 0.14 | -4.90 | -83.00% | -1950.00% | -15719.00% | 736.21% | 0.25 | 10.80% | 0.00% | 0.00% | 1491.10% | -4.85 | 6.37 | 0.55 | 0.53 |
| JZXN | Jiuzi Holdings, Inc. | $1.15 | 1.6M | — | +1,023% | — | +110,113% | -0.06 | 0.04 | 0.22 | 0.31 | — | 0.04 | 0.70% | -46.20% | -353.52% | — | — | — | 0.06 | -12.41 | 5.79 | 1.89 | 0.37 | — | — | — | -170.82% | -0.35 | — | 0.00% | 0.00% | 0.00% | 2.31 | 2.86 | -1.07 | -6.18 |
| LGCB | Linkage Global Inc Ordina… | $1.77 | 17.99M | +15,402% | -54% | — | -58% | -241.59 | 107.90 | 349.16 | -418.99 | — | 107.90 | 71.65% | -90.43% | -144.52% | -1.38% | -0.76% | -0.77% | 0.24 | -1.89 | 5.08 | 1.82 | -0.76 | -5894.00% | -9967.00% | -9801.00% | -0.27% | -1.14 | -0.80% | 0.00% | 0.00% | 7.68% | -386.81 | -367.22 | 349.80 | 210.95 |
| RENT | Rent the Runway, Inc. | $5.97 | 25.88M | +8,589% | -61% | — | — | -0.28 | -0.11 | 0.06 | 4.21 | — | -0.11 | 22.11% | -15.45% | -22.83% | 45.87% | -34.88% | -13.39% | -2.09 | -1.95 | 1.98 | 1.63 | 3.95 | -4411.00% | 268.00% | -5855.00% | -204.86% | 0.27 | -30.01% | 0.00% | 0.00% | 0.00% | -6.83 | -7.94 | 1.06 | -2.66 |
| UCAR | U Power Limited | $1.49 | 6.86M | -3% | -25% | +68% | — | -1.01 | 0.19 | 1.28 | -1.42 | -12.75 | 0.19 | 23.62% | -130.93% | -108.20% | -18.85% | -17.88% | -13.84% | 0.11 | -41.36 | 1.85 | 1.38 | -0.19 | 790.00% | 12409.00% | 1034.00% | -128.85% | -1.29 | -22.56% | 0.00% | 0.00% | 60.42% | -1.13 | -0.90 | 1.49 | -0.51 |
| WKSP | Worksport Ltd. | $1.42 | 6.94M | +4,958% | +809,094% | — | — | -1.02 | 0.95 | 1.94 | -1.26 | -0.35 | 1.00 | 10.67% | -182.29% | -190.51% | -90.83% | -82.03% | -62.54% | 0.32 | -21.30 | 3.30 | 1.61 | -0.05 | 28933.00% | 45467.00% | -3171.00% | -64.75% | -3.19 | -56.57% | 0.00% | 0.00% | 12.98% | -1.11 | -1.61 | 2.03 | -3.63 |
About Kaixin Auto Holdings
Kaixin Auto Holdings primarily engages in the sale of domestic and imported automobiles in the People's Republic of China. It focuses on automobiles brands, such as Audi, BMW, Mercedes-Benz, Land Rover, Bentley, Rolls-Royce, and Porsche. As of December 31, 2021, the company had 14 used car dealerships covering 14 cities in 12 provinces in China. It also provides financing channels to customers and other in-network dealers through partnerships with financial institutions. Kaixin Auto Holdings is headquartered in Beijing, the People's Republic of China.
- CEO
- Mingjun Lin
- Employees
- 19
- Beta
- 1.15
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $4.53) − 1 = — (DCF, example).