US · NCTY
The9 Limited
- Sector
- Technology · Electronic Gaming & Multimedia
- Headquarters
- Shanghai 200080
- Website
- the9.com
Price · as of 2024-12-31
$5.59
Market cap 26.33M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2.20 | -60.64% |
| Intrinsic Value(DCF) | $5.99 | +7.16% |
| Graham-Dodd Method(GD) | $2.20 | -60.64% |
| Graham Formula(GF) | $61.30 | +996.6% |
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 | $1,980.00 | $940.58 | $3,416.31 | $0.00 | $124,691.30 |
| 2011 | $2,118.00 | $1,331.04 | $2,479.20 | $0.00 | $0.00 |
| 2012 | $837.00 | $373.72 | $271.22 | $0.00 | $0.00 |
| 2013 | $918.00 | $367.20 | $0.00 | $0.00 | $21,654.90 |
| 2014 | $441.00 | $327.74 | $0.00 | $0.00 | $4,529.30 |
| 2015 | $756.00 | $302.40 | $0.00 | $0.00 | $10,186.80 |
| 2016 | $312.00 | $124.80 | $0.00 | $0.00 | $0.00 |
| 2017 | $213.00 | $654.17 | $0.00 | $0.00 | $0.00 |
| 2018 | $153.00 | $270.94 | $0.00 | $0.00 | $9,519.80 |
| 2019 | $68.00 | $303.64 | $0.00 | $0.00 | $7,117.50 |
| 2020 | $606.20 | $342.50 | $100.58 | $436.20 | $8,946.00 |
| 2021 | $30.40 | $321.68 | $125.10 | $0.00 | $0.00 |
| 2022 | $7.40 | $13.26 | $5.29 | $0.00 | $550.20 |
| 2023 | $5.36 | $19.28 | $63.78 | $8.70 | $43.10 |
| 2024 | $11.94 | $15.64 | $0.00 | $2.20 | $61.30 |
AI valuation
Our deep-learning model estimates The9 Limited's (NCTY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2.20
- Current price
- $5.59
- AI upside
- -60.64%
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
$5.99
+7.16% upside
Graham-Dodd
$2.20
-60.64% upside
Graham Formula
$61.30
+996.6% 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 |
| NCTY | The9 Limited | $5.59 | 26.33M | +180% | +7% | -61% | +997% | -5.41 | 0.90 | 3.57 | 22.62 | — | 0.92 | -1.44% | -52.60% | -65.72% | -22.74% | -14.63% | -14.72% | 0.31 | -1.72 | 1.19 | 0.09 | 5.43 | -36150.00% | -3761.00% | 2842.00% | -15.62% | -0.21 | -15.49% | 0.00% | 0.00% | 0.00% | -8.92 | -8.42 | 4.69 | -8.66 |
| BLIV | BeLive Holdings | $3.19 | 34.66M | — | — | — | — | — | — | — | — | — | — | 52.06% | -297.14% | -297.80% | -1122.96% | -979.91% | -448.03% | -2.53 | -1744.66 | 0.21 | 0.17 | -0.05 | 15789.00% | -4015.00% | 46375.00% | — | -1.10 | -190.28% | — | 0.00% | — | — | — | — | — |
| INTZ | Intrusion Inc. | $1.09 | 21.91M | +4,598% | -61% | — | — | -0.72 | 0.89 | 0.97 | -0.56 | -2.50 | 0.89 | 76.76% | -146.35% | -134.99% | 471.55% | -229.45% | -87.74% | 0.44 | -25.75 | 1.51 | 1.37 | 0.35 | 2870.00% | 285.00% | -1208.00% | -144.90% | -1.71 | -220.10% | 0.00% | 0.00% | 266.65% | -0.41 | -0.43 | 0.60 | -15.44 |
| KTCC | Key Tronic Corporation | $2.88 | 31.27M | +330% | -56% | +144% | +128% | -4.11 | 0.29 | 0.07 | 14.89 | -2.10 | 0.29 | 7.79% | 0.12% | -1.78% | -6.90% | 0.16% | -2.48% | 1.01 | 0.04 | 2.55 | 1.25 | 11.52 | 19615.00% | -1747.00% | 5109.00% | 43.34% | 0.21 | 6.05% | 0.00% | 0.00% | 44.37% | 269.22 | 10.20 | 0.32 | 2.43 |
| LPSN | LivePerson, Inc. | $2.87 | 33.5M | +1,694% | +94% | — | +10,266% | -0.61 | -1.23 | 0.26 | -6.03 | -3.34 | -0.27 | 61.70% | -19.93% | -42.97% | 1400.28% | -17.70% | -18.61% | -7.83 | -4.30 | 1.65 | 1.53 | -4.86 | 1841.00% | -2227.00% | -1683.00% | -48.81% | -0.11 | -11.44% | 0.00% | 0.00% | 44.99% | -6.85 | -10.59 | 1.36 | -1.85 |
| MFI | mF International Limited | $11.49 | 19.03M | +2,523% | -73% | — | +35% | -3.91 | 2.20 | 3.03 | -5.03 | — | 4.62 | 47.16% | -74.26% | -77.48% | -84.82% | -94.47% | -43.86% | 0.21 | — | 2.00 | 1.24 | 0.91 | -37729.00% | -1838.00% | -85661.00% | -38.31% | -1.28 | -147.80% | 0.00% | 0.00% | 22.90% | -3.44 | -2.20 | 2.56 | 1.57 |
| 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 |
| SNAL | Snail, Inc. Class A Commo… | $0.65 | 24.57M | +30,175% | -3% | -21% | +245% | 30.93 | 5.86 | 0.67 | 16.20 | — | 6.51 | 35.79% | 4.60% | 2.17% | 20.39% | 32.89% | 2.39% | 0.75 | 5.38 | 0.86 | 0.56 | -0.02 | -11992.00% | 3869.00% | -43596.00% | -2.76% | -0.04 | -17.82% | 0.00% | 0.00% | 0.00% | 14.55 | -36.15 | 0.67 | 1.78 |
| SVRE | SaverOne 2014 Ltd | $2.71 | 7.08M | +2,682% | +12,528% | — | +3,616% | -51.71 | 169.96 | 1073.51 | -54.41 | — | 169.96 | 36.48% | -1975.76% | -2075.94% | -329.57% | -996.46% | -137.53% | 0.70 | -23.37 | 1.82 | 1.26 | 0.18 | -7222.00% | -3812.00% | -189.00% | -1.91% | -2.90 | -1033.41% | 0.00% | 0.00% | 0.00% | -54.16 | -52.22 | 1070.01 | 68.13 |
| TACT | TransAct Technologies Inc… | $3.46 | 34.99M | +4,262% | -37% | — | +765% | -3.98 | 1.28 | 0.91 | -13.16 | — | 1.40 | 49.52% | -8.36% | -22.73% | -28.16% | -14.10% | -20.02% | 0.14 | -11.26 | 2.98 | 1.62 | 4.62 | -31064.00% | -4027.00% | -6659.00% | 3.92% | 0.14 | 5.99% | 0.00% | 0.00% | 4.55% | -8.02 | 18.90 | 0.67 | 3.31 |
| UBXG | U-BX Technology Ltd. | $1.82 | 41.18M | +1,368% | -21% | -59% | +564% | -7.54 | 1.08 | 0.69 | -3.35 | — | 1.08 | 0.85% | -10.47% | -9.16% | -16.53% | -31.77% | -14.39% | 0.02 | -92.81 | 10.24 | 7.76 | 3.72 | -2128.00% | -4249.00% | 52991.00% | -41.98% | -1.92 | -95.66% | 0.00% | 0.00% | 32.53% | -3.13 | -1.13 | 0.33 | 7.72 |
About The9 Limited
The9 Limited, together with its subsidiaries, operates as an Internet company in the People's Republic of China. It engages in the operation of cryptocurrency mining; and NFTSTAR, a NFT trading and community platform that provides users with purchase, trade, and interactive activities. The company was formerly known as GameNow.net Limited and changed its name to The9 Limited in February 2004. The9 Limited was incorporated in 1999 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Jun Zhu
- Employees
- 50
- Beta
- 2.28
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($5.99 ÷ $5.59) − 1 = +7.16% (DCF, example).