US · NOAH
Noah Holdings Limited
- Sector
- Financial Services · Asset Management
- Headquarters
- Shanghai 200090
- Website
- noah-fund.com
Price · as of 2024-12-31
$10.65
Market cap 788.97M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $20.10 | +88.73% |
| Intrinsic Value(DCF) | $36.98 | +247.23% |
| 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 | $9.60 | $21.47 | $1,703,117.45 | $26.40 | $247.90 |
| 2011 | $5.78 | $30.75 | $89,092.75 | $22.20 | $161.30 |
| 2012 | $5.70 | $14.57 | $2,721.08 | $13.40 | $48.00 |
| 2013 | $11.28 | $22.53 | $9,389.21 | $28.60 | $364.30 |
| 2014 | $14.57 | $38.93 | $6,647.99 | $51.80 | $329.60 |
| 2015 | $19.92 | $39.67 | $7,915.88 | $64.00 | $301.30 |
| 2016 | $19.67 | $45.38 | $1,523.13 | $81.60 | $207.80 |
| 2017 | $35.28 | $48.14 | $400.82 | $102.20 | $189.10 |
| 2018 | $37.61 | $55.08 | $212.34 | $118.40 | $231.30 |
| 2019 | $18.42 | $58.68 | $72.54 | $127.90 | $106.40 |
| 2020 | $32.61 | $59.83 | $80.70 | $39.10 | $0.00 |
| 2021 | $14.99 | $60.27 | $154.32 | $152.50 | $502.40 |
| 2022 | $12.67 | $57.13 | $58.07 | $146.60 | $0.00 |
| 2023 | $7.83 | $48.66 | $60.67 | $128.10 | $143.20 |
| 2024 | $10.03 | $143.16 | $55.66 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Noah Holdings Limited's (NOAH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $20.10
- Current price
- $10.65
- AI upside
- +88.73%
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
$36.98
+247.23% 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 |
| NOAH | Noah Holdings Limited | $10.65 | 788.97M | +1,244% | +247% | — | — | 2.06 | 0.10 | 0.39 | -5.00 | — | 0.10 | 48.12% | 24.37% | 18.28% | 4.81% | 8.13% | 3.98% | 0.01 | — | 4.53 | 4.37 | -4.66 | -5354.00% | -2106.00% | -7370.00% | 30.38% | 0.27 | 6.07% | 100.35% | 206.90% | 105.66% | -6.24 | -12.97 | -1.52 | 1.96 |
| BANX | ArrowMark Financial Corp. | $19.73 | 154.1M | +120% | -41% | -73% | +29% | 7.97 | 0.86 | 4.53 | 7.59 | — | 0.86 | 100.00% | 79.70% | 56.82% | 10.89% | 11.52% | 8.13% | 0.30 | 5.87 | 0.57 | 1.32 | 1.62 | -1725.00% | 274.00% | -873.00% | 10.33% | 2.93 | 6.96% | 10.02% | 79.80% | 14.99% | 7.56 | 12.88 | 6.02 | 2.00 |
| CZWI | Citizens Community Bancor… | $17.41 | 168.18M | +918% | +67% | +35% | — | 11.98 | 0.92 | 1.92 | -3.19 | 133.80 | 1.11 | 54.68% | 7.01% | 16.01% | 7.86% | 9.54% | 0.82% | 0.28 | 0.16 | — | — | -7.54 | 896.00% | -941.00% | -10000.00% | 0.00% | — | 0.00% | 0.00% | 0.00% | 48.32% | -4.49 | — | -0.31 | 1.26 |
| FLD | Fold Holdings Inc | $1.49 | 71.98M | +3,797% | — | — | — | -60.73 | -13.63 | — | -40.92 | — | -13.63 | 0.00% | — | — | 29.58% | 100.62% | -1.71% | -0.69 | — | 0.10 | 0.10 | -1.67 | -18571.00% | -10000.00% | -3244.00% | -3.03% | -0.37 | 118.32% | 0.00% | 0.00% | 102.87% | -40.52 | -34.46 | — | 0.36 |
| INV | Innventure, Inc. | $2.84 | 159.99M | +754% | +129% | — | — | -4.44 | 0.82 | 284.76 | -3.92 | -3.11 | -0.82 | -271.23% | -6317.54% | -6409.02% | -38.57% | -35.04% | -16.87% | 0.07 | -31.69 | 0.35 | 0.16 | -0.18 | 14306.00% | 922.00% | 14384.00% | -14.12% | -0.69 | -22.96% | 0.19% | -0.80% | 0.19% | -4.73 | -7.43 | 298.83 | 1.04 |
| MRCC | Monroe Capital Corporatio… | $5.87 | 127.18M | +1,390% | -7% | — | +184% | 15.99 | 0.81 | 4.41 | 43.13 | 0.63 | 0.81 | 41.47% | 28.86% | 27.57% | 4.91% | 1.99% | 1.93% | 1.52 | 0.46 | 6.55 | 6.55 | 27.86 | 253158.00% | 3033.00% | -1408.00% | 5.51% | 1.72 | 1.76% | 13.97% | 223.30% | 22.33% | 43.13 | 51.21 | 12.45 | 0.22 |
| OXSQ | Oxford Square Capital Cor… | $1.77 | 144.55M | +1,342% | +10% | — | — | 24.96 | 0.91 | 8.24 | 40.05 | — | 0.91 | 55.94% | 33.01% | 33.01% | 3.77% | 2.27% | 2.04% | 0.77 | 0.00 | 2.85 | 2.85 | 15.08 | -7106.00% | -4695.00% | -380.00% | 17.52% | 1.94 | 9.93% | 17.55% | 438.10% | 37.01% | 40.05 | 9.16 | 13.22 | -0.68 |
| PEBK | Peoples Bancorp of North … | $38.21 | 202.86M | -20% | +639% | -33% | +74% | 8.41 | 1.05 | 1.41 | -5.70 | 110.97 | 1.05 | 73.04% | 21.40% | 16.72% | 13.00% | -8.40% | 0.99% | 0.15 | 0.79 | 0.20 | 0.20 | -1.67 | 758.00% | 1401.00% | -413.00% | 14.52% | 0.01 | -10.26% | 3.67% | 30.90% | 51.86% | -6.49 | -6.80 | -1.39 | -0.61 |
| STEX | Streamex Corp. | $2.22 | 87.88M | +3,592% | +27% | — | — | -1.07 | -7.66 | 275.57 | -0.88 | — | -6.45 | 100.00% | -32155.00% | -25825.00% | 475.14% | 605.84% | -783.26% | -0.07 | -1169.27 | 0.15 | 0.12 | 0.00 | -8101.00% | 12222.00% | -7281.00% | -43.17% | -2.10 | 224.12% | 0.00% | 0.00% | 2.74% | -0.85 | -2.31 | 274.24 | -474.74 |
| WHF | WhiteHorse Finance, Inc. | $6.30 | 146.43M | +297% | +22% | — | — | 18.24 | 0.69 | 11.58 | 44.99 | — | 0.69 | 100.00% | 70.03% | 63.47% | 3.60% | 1.81% | 1.54% | 1.23 | 0.43 | 0.45 | 0.24 | 28.46 | -4659.00% | -6925.00% | -1285.00% | 39.79% | 1.02 | 11.94% | 20.96% | 382.40% | 38.64% | 44.99 | 6.84 | 31.51 | 0.21 |
About Noah Holdings Limited
Noah Holdings Limited, together with its subsidiaries, operates as a wealth and asset management service provider with the focus on investment and asset allocation services for high net worth individuals and enterprises in Mainland of China, Hong Kong, and internationally. The company operates through three segments: Wealth Management, Asset Management, and Other Businesses. It offers investment products, including domestic and overseas publicly-raised and public securities investment funds, privately-raised investment funds, and private equity products; customized value-added financial services, such as investor education and trust services, as well as insurance brokerage services; and insurance products. The company also provides onshore and offshore private equity, real estate, public securities, multi-strategy, and other investment products, as well as lending services. Noah Holdings Limited was founded in 2005 and is headquartered in Shanghai, the People's Republic of China.
- CEO
- Zhe Yin
- Employees
- 1.99K
- Beta
- 0.71
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($36.98 ÷ $10.65) − 1 = +247.23% (DCF, example).