US · NAAS
NaaS Technology Inc.
- Sector
- Consumer Cyclical · Specialty Retail
- Headquarters
- Beijing 10024
- Website
- enaas.com
Price · as of 2024-12-31
$2.09
Market cap 2.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $9.20 | +341.25% |
| Intrinsic Value(DCF) | $7.62 | +265.47% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $4,276.80 | +205,022.3% |
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 | $965.20 | $9,881.40 | |||
| 2017 | $25,072.00 | $13,002.26 | $321,334.68 | $0.00 | $0.00 |
| 2018 | $17,168.00 | $11,818.72 | $265,593.91 | $2,675.10 | $21,400.80 |
| 2019 | $7,520.00 | $4,841.03 | $127,794.55 | $2,670.80 | $15,875.30 |
| 2020 | $9,600.00 | $4,756.88 | $3,445.54 | $0.00 | $26,995.80 |
| 2021 | $1,257.60 | $507.09 | $235,665.27 | $0.00 | $0.00 |
| 2022 | $1,462.40 | $618.03 | $0.00 | $0.00 | $0.00 |
| 2023 | $428.80 | $171.52 | $0.35 | $0.00 | $0.00 |
| 2024 | $19.04 | $65.42 | $0.77 | $0.00 | $4,276.80 |
AI valuation
Our deep-learning model estimates NaaS Technology Inc.'s (NAAS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $9.20
- Current price
- $2.09
- AI upside
- +341.25%
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
$7.62
+265.47% upside
Graham-Dodd
—
— upside
Graham Formula
$4,276.80
+205,022.3% 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 |
| NAAS | NaaS Technology Inc. | $2.09 | 2.59M | +3,038% | +265% | — | +205,022% | -0.12 | -0.15 | 0.56 | -1.20 | — | -0.15 | 44.06% | -401.55% | -454.52% | 232.67% | -246.96% | -88.14% | -1.42 | -21.23 | 0.33 | 0.18 | -1.08 | -3966.00% | -3721.00% | -6866.00% | -160.46% | -0.13 | -55.97% | 0.00% | 0.00% | 0.00% | -1.30 | -5.84 | 5.20 | -23.17 |
| EJH | E-Home Household Service … | $0.69 | 13.8M | +100,691% | +15,270% | +29,637% | — | -0.35 | 0.00 | 0.03 | 33.55 | — | 0.00 | 22.37% | -16.74% | -7.59% | -1.75% | -10.42% | -1.64% | 0.01 | — | 24.58 | 24.40 | 33.81 | -8700.00% | -253.00% | -6657.00% | -291.57% | -0.42 | -4.82% | 0.00% | 0.00% | 5614.80% | 20.60 | 44.49 | -3.45 | 0.90 |
| FTEL | Fitell Corporation | $1.63 | 260.26K | +448,463% | +1,864% | +1,673% | — | -11.39 | 0.85 | 1.50 | 66.40 | — | 1.01 | 39.27% | -31.56% | -13.13% | -7.50% | -21.70% | -5.97% | 0.03 | -14.40 | 4.44 | 2.61 | -33.19 | -9501.00% | 1642.00% | -9171.00% | -13.07% | -0.47 | -13.44% | 0.00% | 0.00% | 28.71% | -3.16 | -5.10 | 1.00 | 1.57 |
| JFBR | Jeffs' Brands Ltd | $4.23 | 167.23K | +513,750% | +165,398% | — | — | -0.12 | 0.17 | 0.07 | 0.26 | -0.05 | 1.57 | 5.85% | -37.54% | -57.01% | -110.95% | -88.63% | -59.89% | 0.09 | -7.94 | 4.40 | 2.04 | 0.48 | 23057.00% | 3677.00% | 12351.00% | -625.02% | -3.43 | -103.83% | 0.00% | 0.00% | 177.98% | 0.22 | 0.19 | -0.08 | -1.29 |
| JWEL | Jowell Global Ltd. | $2.32 | 5.04M | +27,852% | -57% | — | +1,156% | -0.67 | 0.32 | 0.04 | -0.91 | — | 0.33 | 0.95% | -6.08% | -5.99% | -38.00% | -37.36% | -26.18% | 0.13 | -272.18 | 2.38 | 0.57 | -0.01 | -3153.00% | -1689.00% | -10493.00% | 12.38% | 0.11 | 3.08% | 0.00% | 0.00% | 20.64% | -0.67 | 8.14 | 0.04 | 3.11 |
| NVVE | Nuvve Holding Corp. | $1.05 | 278.59K | +37,085% | +2,445% | — | +68,804% | -2.48 | -34.24 | 8.17 | -2.66 | — | -18.58 | 33.14% | -387.05% | -329.11% | -542.03% | -197.84% | -92.33% | -8.45 | -26.66 | 0.82 | 0.22 | -0.51 | -3330.00% | -3656.00% | -2641.00% | -36.55% | -1.39 | -152.58% | 0.00% | 0.00% | 0.00% | -2.61 | -3.39 | 10.11 | -16.22 |
| TRNR | Interactive Strength Inc. | $1.75 | 270.88K | +35,342% | +4,770% | — | — | -0.13 | 0.63 | 0.84 | -0.76 | — | -0.37 | -51.64% | -542.47% | -649.33% | -4470.12% | -250.90% | -137.07% | 1.65 | -3.78 | 0.31 | 0.07 | -0.55 | -173.00% | 45925.00% | -1083.00% | -332.81% | -0.55 | -129.16% | 0.00% | 0.00% | 0.00% | -0.55 | -1.07 | 3.00 | -11.52 |
| WBUY | WEBUY GLOBAL Ltd. Ordinar… | $1.06 | 1.1M | +2,539% | +104% | — | — | -39.86 | 37.91 | 4.63 | -60.76 | -132.86 | 44.90 | 7.32% | -15.08% | -11.35% | -105.58% | -136.08% | -25.39% | 0.58 | -14.68 | 1.32 | 0.90 | 0.01 | 3000.00% | -548.00% | -935.00% | -2.94% | -0.48 | -122.77% | 0.00% | 0.00% | 0.06% | -30.71 | -34.04 | 4.63 | 9.66 |
| WNW | Meiwu Technology Company … | $1.54 | 4.88M | +7,455% | +9,398% | +9,671% | — | 0.35 | 0.03 | 11.40 | 20.99 | — | 0.03 | 42.36% | -1291.62% | 3227.24% | 14.87% | -32.52% | 12.55% | 0.02 | — | 90.13 | 64.18 | 21.93 | -10732.00% | -9856.00% | 8934.00% | -778.60% | -20.80 | -223.45% | 0.00% | 0.00% | 1550.97% | 19.69 | 2.87 | -254.30 | 0.99 |
About NaaS Technology Inc.
NaaS Technology Inc. provides electric vehicle (EV) charging services in China. It serves charging station operators, charger manufacturers, EV OEMs, and other end-users. The company was founded in 2019 and is based in Beijing, China.
- CEO
- Yang Wang
- Employees
- 611
- Beta
- 1.78
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($7.62 ÷ $2.09) − 1 = +265.47% (DCF, example).