US · NAMI
Jinxin Technology Holding Company American Depositary Shares
- Sector
- Communication Services · Internet Content & Information
- Headquarters
- Shanghai 201203
- Website
- namibox.com
Price · as of 2024-12-31
$0.41
Market cap 30.32M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.30 | +217.07% |
| Intrinsic Value(DCF) | $2.59 | +531.71% |
| Graham-Dodd Method(GD) | $1.20 | +192.68% |
| Graham Formula(GF) | $1.50 | +265.85% |
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 | |||||
| 2022 | $0.30 | $1.00 | |||
| 2023 | $1.10 | $25.00 | |||
| 2024 | $3.40 | $8.93 | $8.95 | $1.20 | $1.50 |
AI valuation
Our deep-learning model estimates Jinxin Technology Holding Company American Depositary Shares's (NAMI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.30
- Current price
- $0.41
- AI upside
- +217.07%
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
$2.59
+531.71% upside
Graham-Dodd
$1.20
+192.68% upside
Graham Formula
$1.50
+265.85% 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 |
| NAMI | Jinxin Technology Holding… | $0.41 | 30.32M | +2,078% | +532% | +193% | +266% | 22.34 | 5.17 | 1.68 | 9.76 | — | 9.72 | 28.78% | 6.67% | 4.99% | -572.37% | -24.96% | 14.58% | 0.04 | — | 2.17 | 2.09 | -1.45 | -7316.00% | 700.00% | -18200.00% | -5.23% | 0.34 | 32.88% | 0.00% | 0.00% | 2.90% | 21.63 | -16.42 | 1.44 | 6.80 |
| BZFD | BuzzFeed, Inc. | $0.76 | 28.46M | +2,754% | +7% | -62% | +450% | -2.25 | 0.73 | 0.40 | -13.62 | — | 1.53 | 44.67% | -12.39% | -5.32% | -31.79% | -11.20% | -10.30% | 0.60 | -3.47 | 1.04 | 0.90 | -3.27 | -6326.00% | -2485.00% | 5927.00% | -43.86% | -0.21 | -15.91% | 0.00% | 0.00% | 207.91% | -4.26 | -3.00 | 0.53 | -3.00 |
| CCG | Cheche Group Inc. | $0.80 | 64.68M | +579% | -42% | — | — | -10.77 | 1.85 | 0.19 | -10.38 | — | 2.49 | 4.57% | -1.92% | -1.76% | -16.69% | -34.79% | -5.61% | 0.10 | -79.41 | 1.34 | 1.32 | 1.58 | -9650.00% | 520.00% | 32110.00% | -17.55% | -0.13 | -60.84% | 0.00% | 0.00% | 0.00% | -8.15 | -4.68 | 0.16 | 0.87 |
| IZEA | IZEA Worldwide, Inc. | $3.62 | 62M | +557% | -52% | — | — | -2.06 | 0.80 | 1.08 | 0.67 | -1.43 | 0.83 | 40.90% | -54.29% | -52.54% | -33.05% | -441.88% | -26.62% | 0.00 | -2396.47 | 4.47 | 4.38 | 2.47 | 14444.00% | -92.00% | 11082.00% | -31.66% | -0.85 | -285.33% | 0.00% | 0.00% | 21.71% | 0.62 | 0.98 | -0.34 | -0.17 |
| KORE | KORE Group Holdings, Inc. | $8.95 | 156.98M | +1,842% | -89% | — | — | -0.33 | -0.49 | 0.17 | -8.00 | — | -0.11 | 55.90% | -35.93% | -51.06% | 466.50% | -38.93% | -28.02% | -3.08 | -1.96 | 1.21 | 0.98 | -6.85 | -2387.00% | 343.00% | -12664.00% | 14.69% | 0.15 | 2.80% | 0.00% | 0.00% | 0.89% | -3.27 | 47.35 | 1.17 | -1.75 |
| LVO | LiveOne, Inc. | $5.49 | 63.93M | +324% | -37% | — | — | -4.03 | -4.62 | 0.72 | -6.54 | -14.72 | -1.95 | 23.79% | -15.78% | -16.35% | 188.99% | 176.41% | -39.03% | -0.22 | -6.66 | 0.42 | 0.34 | 0.02 | 2738.00% | -341.00% | 1581.00% | 3.95% | 0.18 | -31.99% | 0.62% | -2.50% | 4.11% | -4.53 | 25.21 | 0.72 | -7.43 |
| MNY | MoneyHero Limited Class A… | $1.42 | 61.42M | +1,501% | -75% | — | — | -0.97 | 0.76 | 0.46 | 0.17 | — | 0.77 | 36.84% | -50.55% | -47.52% | -59.19% | -464.50% | -38.68% | 0.02 | -1577.88 | 2.49 | 2.20 | 1.24 | -8246.00% | -144.00% | 3825.00% | -73.11% | -0.80 | -307.68% | 0.00% | 0.00% | 0.00% | 0.14 | 0.21 | -0.07 | -5.88 |
| PODC | PodcastOne, Inc. | $2.60 | 70.62M | +2,708% | +748% | — | — | -7.44 | 3.17 | 0.92 | -9.86 | — | 25.08 | 6.77% | -11.70% | -12.39% | -41.03% | -42.13% | -28.50% | 0.00 | — | 1.25 | 1.21 | 0.23 | -6176.00% | 2036.00% | -14145.00% | -0.76% | -0.04 | -2.53% | 0.00% | 0.00% | 0.00% | -7.70 | -128.29 | 0.90 | 3.97 |
| SEAT | Vivid Seats Inc. | $5.96 | 39.12M | +3,136% | +594% | — | +296% | 36.83 | 2.02 | 0.68 | 7.52 | — | -0.58 | 73.97% | 5.44% | 1.22% | 7.81% | 7.71% | 0.90% | 1.56 | 1.82 | 0.81 | 0.69 | 1.79 | -7846.00% | 880.00% | -6306.00% | 9.44% | 0.13 | 14.41% | 0.00% | 0.00% | 4.36% | 16.36 | 13.90 | 0.89 | 0.01 |
| TC | Token Cat Limited | $11.23 | 32.69M | +10% | -40% | — | +6,173% | -1.40 | -1.87 | 5.35 | -3.52 | -1.12 | -1.87 | 68.29% | -182.89% | -382.28% | 309.90% | 245.40% | -229.97% | -0.34 | -90.03 | 0.37 | 0.20 | -0.49 | 12500.00% | -6971.00% | -5361.00% | -13.22% | -0.34 | 94.79% | 0.00% | 0.00% | 0.00% | -3.36 | -8.70 | 6.15 | -51.59 |
| TDI | Touchstone Dynamic Intern… | $44.85 | 80.89M | +22% | — | — | — | 33.61 | 1.06 | — | 9.96 | — | 1.09 | 0.00% | — | — | 3.06% | -1.73% | 3.00% | 0.12 | -0.86 | 0.22 | 0.22 | 0.79 | -25412.00% | -10000.00% | -12002.00% | -1.03% | 0.50 | -0.93% | 0.00% | 0.00% | 9.27% | -56.64 | -105.57 | — | 1.52 |
About Jinxin Technology Holding Company American Depositary Shares
Jinxin Technology Holding Company, a digital content service provider that creates and develops digital self-learning contents and leisure reading materials in the People's Republic of China. The company offers digital version of mainstream textbooks used in primary schools and middle schools; and digital textbooks in Chinese and English subjects used in K-9 schools. It distributes digital and integrated educational contents primarily through Namibox, a learning app; telecom and broadcast operators; and third-party devices. Jinxin Technology Holding Company was founded in 2014 and is based in Shanghai, China.
- CEO
- Jin Xu
- Employees
- 93
- Beta
- -4.13
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.59 ÷ $0.41) − 1 = +531.71% (DCF, example).