Price · as of 2024-12-31
$1.81
Market cap 198.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.80 | -55.8% |
| Intrinsic Value(DCF) | $2.51 | +38.67% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $8.90 | +391.71% |
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 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $10.60 | $178.17 | $0.05 | $129.00 | $188.20 |
| 2023 | $18.00 | $11.78 | $0.00 | $0.00 | $48.10 |
| 2024 | $5.80 | $5.37 | $0.37 | $0.00 | $8.90 |
AI valuation
Our deep-learning model estimates Nano Labs Ltd's (NA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.80
- Current price
- $1.81
- AI upside
- -55.8%
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
$2.51
+38.67% upside
Graham-Dodd
—
— upside
Graham Formula
$8.90
+391.71% 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 |
| NA | Nano Labs Ltd | $1.81 | 198.63M | +197% | +39% | — | +392% | -23.30 | 12.07 | 68.61 | -26.82 | — | 15.13 | 28.58% | -242.66% | -278.81% | -110.66% | -82.11% | -24.74% | 0.86 | -14.25 | 1.75 | 1.56 | -1.65 | -6107.00% | -4818.00% | -2647.00% | -6.31% | -0.67 | -146.44% | 0.00% | 0.00% | 0.00% | -27.50 | -15.42 | 66.73 | 2.92 |
| ASYS | Amtech Systems, Inc. | $13.05 | 188M | +173% | -73% | — | +104% | -4.20 | 2.39 | 1.61 | -5.12 | -1.66 | 2.48 | 34.00% | -35.90% | -38.21% | -44.68% | -39.61% | -28.58% | 0.37 | -1095.69 | 2.94 | 1.85 | -0.06 | 25333.00% | -2159.00% | 3954.00% | 5.44% | 0.38 | 9.63% | 0.00% | 0.00% | 3.83% | -4.53 | 18.63 | 1.63 | 1.15 |
| ATOM | Atomera Incorporated | $5.04 | 159.67M | +475% | -58% | — | +438% | -8.01 | 8.79 | 2486.50 | -7.20 | — | 8.79 | -467.69% | -32496.92% | -31036.92% | -92.84% | -2913.52% | -80.35% | 0.11 | -352.05 | 9.80 | 9.63 | 0.86 | -441.00% | -5185.00% | 1260.00% | -9.23% | -7.44 | -2057.93% | 0.00% | 0.00% | 0.00% | -6.84 | -9.68 | 2221.59 | 17.42 |
| GCTS | GCT Semiconductor Holding… | $1.10 | 62.81M | +1,966% | -26% | — | +714% | -7.45 | -1.55 | 10.10 | -19.91 | — | -1.55 | 55.61% | -143.76% | -135.62% | 14.17% | 49.59% | -68.16% | -0.73 | -3.39 | 0.29 | 0.20 | -6.23 | -4706.00% | -4305.00% | 24395.00% | -34.16% | -0.51 | 119.03% | 0.00% | 0.00% | 41.00% | -10.23 | -4.26 | 14.70 | -43.18 |
| INVE | Identiv, Inc. | $3.15 | 74.83M | +25,921% | +24% | +611% | — | 1.08 | 0.52 | 3.03 | 2.16 | — | 0.52 | 1.28% | -105.01% | 280.98% | 65.53% | -66.86% | 54.18% | 0.01 | — | 19.20 | 17.57 | 5.44 | -118276.00% | -3871.00% | 44129.00% | -20.99% | -1.94 | -40.47% | 0.00% | 0.00% | 154.29% | 1.89 | 3.13 | -1.99 | 3.03 |
| MLGO | MicroAlgo Inc. | $3.57 | 39.06M | +9,185% | +1,486% | +396% | — | 219.72 | 8.14 | 15.90 | 370.16 | — | 8.14 | 28.40% | 3.72% | 7.13% | 5.64% | 164.67% | 4.59% | 0.16 | 25.26 | 6.11 | 5.84 | -43.18 | -10033.00% | -922.00% | -16349.00% | 0.35% | 0.14 | 271.47% | 0.00% | 0.00% | 6.63% | 376.26 | 254.98 | 13.99 | 25.95 |
| MOBX | Mobix Labs, Inc. | $0.17 | 11.02M | +19,252% | +33% | — | — | -0.54 | -73.61 | 2.50 | -0.67 | -0.75 | -0.83 | 50.51% | -439.58% | -465.41% | -1776.32% | -665.97% | -121.08% | -19.51 | -18.74 | 0.24 | 0.17 | -0.08 | 7119.00% | 5387.00% | -4499.00% | -40.99% | -0.36 | -154.97% | 0.00% | 0.00% | 5.37% | -0.64 | -2.76 | 2.83 | -9.57 |
| MX | Magnachip Semiconductor C… | $2.75 | 98.95M | +627% | -26% | -95% | — | -2.87 | 0.56 | 0.67 | -1.07 | -4.64 | 0.56 | 22.40% | -22.88% | -23.44% | -17.48% | -25.55% | -13.58% | 0.11 | -26.93 | 4.74 | 3.71 | 2.43 | 6180.00% | 73.00% | 7331.00% | -11.39% | -0.13 | -9.85% | 0.00% | 0.00% | 8.28% | -0.89 | -2.68 | 0.20 | 2.51 |
| SILC | Silicom Ltd. | $19.70 | 111.78M | +604% | -53% | -50% | +394% | -6.72 | 0.72 | 1.58 | -2.39 | — | 0.73 | 28.56% | -22.85% | -23.59% | -9.93% | -16.45% | -8.62% | 0.05 | -1207.09 | 8.60 | 5.79 | 4.05 | -4213.00% | -5318.00% | -4365.00% | 18.84% | 1.21 | 21.50% | 0.00% | 0.00% | 14.84% | -1.99 | 1.52 | 0.45 | 4.46 |
| VHC | VirnetX Holding Corp | $16.30 | 69.62M | +688% | -62% | — | +496% | -1.78 | 0.82 | 6472.80 | -0.18 | — | 0.82 | 100.00% | -407940.00% | -363500.00% | -38.01% | -240.06% | -33.04% | 0.24 | — | 5.31 | 5.29 | 0.68 | -3517.00% | -2857.00% | -3820.00% | -47.43% | -2.13 | -180.65% | 0.00% | 0.00% | 0.40% | -0.18 | -0.24 | 725.80 | -4.44 |
| WKEY | WISeKey International Hol… | $7.10 | 44.22M | +178% | -72% | — | +877% | -1.54 | 1.96 | 4.14 | 1.24 | — | 2.95 | 36.15% | -230.93% | -113.23% | -123.52% | 154.57% | -39.32% | 0.36 | -12.77 | 4.71 | 4.58 | 3.11 | -2787.00% | -6159.00% | 649.00% | -37.33% | -0.83 | 103.40% | 0.00% | 0.00% | 154.90% | 1.19 | 1.77 | -2.74 | -2.38 |
About Nano Labs Ltd
Nano Labs Ltd operates as a fabless integrated circuit design company and product solution provider in the People's Republic of China and internationally. The company develops high throughput computing and high-performance computing chips. It also offers distributed computing and storage solutions, smart network interface cards, and vision computing chips, as well as distributed rendering technology. In addition, the company engages in the research and development of software. Its customers include enterprises and individual buyers. The company was incorporated in 2019 and is headquartered in Hangzhou, the People's Republic of China.
- CEO
- Jianping Kong
- Employees
- 88
- Beta
- 6.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.51 ÷ $1.81) − 1 = +38.67% (DCF, example).