US · RAY
Raytech Holding Limited Ordinary Shares
- Sector
- Consumer Defensive · Household & Personal Products
- Headquarters
- Kowloon Bay 999077
- Website
- raytech.com.hk
Price · as of 2025-03-31
$2.50
Market cap 11.27M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $7.10 | +184% |
| Intrinsic Value(DCF) | $10.20 | +308% |
| Graham-Dodd Method(GD) | $5.50 | +120% |
| Graham Formula(GF) | $9.70 | +288% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $1.80 | $20.80 | |||
| 2023 | $2.40 | $2.60 | |||
| 2024 | $61.44 | $48.74 | $391.09 | $4.10 | $26.60 |
| 2025 | $20.08 | $55.47 | $94.36 | $5.50 | $9.70 |
AI valuation
Our deep-learning model estimates Raytech Holding Limited Ordinary Shares's (RAY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $7.10
- Current price
- $2.50
- AI upside
- +184%
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
$10.20
+308% upside
Graham-Dodd
$5.50
+120% upside
Graham Formula
$9.70
+288% 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 |
| RAY | Raytech Holding Limited O… | $2.50 | 11.27M | +2,119% | +308% | +120% | +288% | 51.95 | 5.58 | 5.45 | 32.73 | — | 5.58 | 22.62% | 9.71% | 10.50% | 15.31% | -94.63% | 10.81% | 0.00 | — | 5.29 | 5.19 | -8.06 | -2268.00% | 1757.00% | -6050.00% | 1.45% | 0.35 | -97.97% | 0.00% | 0.00% | 11.40% | 45.06 | 55.41 | 4.38 | 17.02 |
| AGRI | AgriFORCE Growing Systems… | $0.75 | 1.87M | +40,518% | +660% | — | — | -0.62 | 1.66 | 149.48 | -0.88 | — | -4.07 | -31.27% | -15322.56% | -23973.39% | -221.79% | -130.66% | -115.70% | 0.24 | -3.49 | 0.30 | 0.16 | -0.08 | -9605.00% | 31697.00% | 430.00% | -66.86% | -1.22 | -85.23% | 0.00% | 0.00% | 0.00% | -1.07 | -1.64 | 164.14 | -10.12 |
| BON | Bon Natural Life Limited | $1.70 | 10.35M | +35,218% | +332% | +916% | +434% | -2.47 | 0.09 | 0.26 | -190.03 | — | 0.10 | 20.77% | -8.69% | -10.68% | -3.93% | -2.83% | -2.71% | 0.21 | -4.43 | 1.74 | 0.68 | -104.74 | -52353.00% | -2170.00% | -4527.00% | -85.78% | 0.01 | -7.37% | 0.00% | 0.00% | 23.58% | -6.77 | -2.60 | 0.59 | 0.81 |
| EDBL | Edible Garden AG Incorpor… | $2.96 | 865.78K | +2,368% | +188% | — | — | -0.04 | 0.11 | 0.03 | -0.09 | — | 0.11 | 16.68% | -66.93% | -79.75% | -580.71% | -231.01% | -119.01% | 0.93 | -7.61 | 1.19 | 0.89 | -0.03 | -9556.00% | -137.00% | -768.00% | -1896.91% | -1.37 | -219.65% | 0.00% | 0.00% | 800.79% | -0.08 | -0.08 | 0.05 | -6.11 |
| IPST | Heritage Distilling Holdi… | $0.68 | 6.54M | +87,312% | +31,975% | +8,467% | +21,455% | 1.01 | 0.90 | 0.09 | 3.46 | — | -3.27 | 25.30% | -177.55% | 8.46% | -3.33% | -96.88% | 2.62% | 21.70 | -5.88 | 0.28 | 0.08 | 3.31 | -7380.00% | 541.00% | 3310.00% | -1580.70% | -0.81 | -74.47% | 0.00% | 0.00% | 5526.07% | -1.17 | -1.54 | 2.08 | -5.57 |
| KIDZ | Classover Holdings, Inc. … | $0.09 | 1.65M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 20.51% | 0.06% | -36.71% | -1.06 | — | 0.02 | 0.02 | -20143.18 | -10000.00% | -10000.00% | 157371.00% | — | -0.23 | 254.52% | — | 0.00% | — | — | — | — | — |
| PETZ | TDH Holdings, Inc. | $1.11 | 11.41M | +14,569% | +72% | +257% | — | 5.89 | 0.45 | 22.03 | -9.56 | — | 0.45 | 42.29% | -325.10% | 476.21% | 8.12% | 3254.45% | 6.78% | 0.09 | -26.62 | 6.86 | 6.82 | -9.19 | -12469.00% | -8225.00% | -1540.00% | -17.03% | -0.06 | 3756.83% | 0.00% | 0.00% | 4.16% | 7.46 | 6.46 | -24.26 | 0.97 |
| SOWG | Sow Good Inc. | $0.45 | 5.5M | +9,700% | +73,393% | +224% | — | -5.71 | 0.66 | 0.66 | -328.97 | — | 0.66 | 40.56% | -4.86% | -11.57% | -18.86% | -4.76% | -9.72% | 0.64 | -1.06 | 3.40 | 0.57 | -144.83 | -3220.00% | 9907.00% | 7851.00% | -60.01% | -1.28 | -38.86% | 0.00% | 0.00% | 0.00% | -24.29 | -2.98 | 1.18 | -0.16 |
| WAFU | Wah Fu Education Group Li… | $1.68 | 7.41M | +4,460% | +2% | +13% | -65% | -16.92 | 0.59 | 1.02 | 54.41 | -2.17 | 0.59 | 41.65% | -6.34% | -7.52% | -3.41% | -69.16% | -2.36% | 0.01 | — | 3.88 | 3.86 | 147.35 | 78000.00% | -1435.00% | 1324.00% | -15.48% | -0.26 | -172.07% | 0.00% | 0.00% | 0.00% | 9.41 | 3.78 | -0.60 | 2.70 |
About Raytech Holding Limited Ordinary Shares
Raytech Holdings Company Limited, through its subsidiary, manufactures electronic personal care and household appliances in Hong Kong. It offers hair care products, such as hair dryers, hair straighteners, and curling iron products; trimmer series, including facial shavers, nose trimmers, and eyebrow trimmers; eyelash curlers; neck care series; nail care series; tooling products; and other personal care appliance series, such as body and facial brushes, reset brushes, callus removers, sonic peeling products, handy fans, and others. It also provides product design and development services. The company was founded in 1993 and is based in Kowloon Bay, Hong Kong with additional location in Zhongshan, China.
- CEO
- Tim Hoi Ching
- Employees
- 6
- Beta
- -5.03
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.20 ÷ $2.50) − 1 = +308% (DCF, example).