US · RAYA
Erayak Power Solution Group Inc.
- Sector
- Industrials · Electrical Equipment & Parts
- Headquarters
- Wenzhou 325025
- Website
- erayakpower.com
Price · as of 2024-12-31
$3.70
Market cap 700.59K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $487.73 | +13,081.89% |
| Intrinsic Value(DCF) | $105.62 | +2,754.59% |
| Graham-Dodd Method(GD) | $1.41 | -61.95% |
| 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 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | $1.20 | $11.70 | |||
| 2021 | $1.99 | $10.96 | |||
| 2022 | $585.20 | $492.56 | $364.34 | $3.06 | $14.66 |
| 2023 | $145.64 | $408.92 | $0.76 | $2.19 | $0.00 |
| 2024 | $264.00 | $487.73 | $54.40 | $1.41 | $0.00 |
AI valuation
Our deep-learning model estimates Erayak Power Solution Group Inc.'s (RAYA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $487.73
- Current price
- $3.70
- AI upside
- +13,081.89%
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
$105.62
+2,754.59% upside
Graham-Dodd
$1.41
-61.95% 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 |
| RAYA | Erayak Power Solution Gro… | $3.70 | 700.59K | +13,082% | +2,755% | -62% | — | -3530.46 | 148.20 | 130.03 | 43980.39 | — | 148.54 | 13.18% | -5.17% | -3.68% | -4.77% | -6.20% | -2.74% | 0.19 | -10.42 | 2.13 | 0.90 | 51.27 | -17500.00% | 4910.00% | -37296.00% | -0.42% | -1.02 | -68.93% | 0.00% | 0.00% | 0.00% | -2520.38 | -240.06 | 130.18 | 122.80 |
| BLMZ | Harrison Global Holdings … | $0.03 | 40.29K | +332,445% | +5,609% | — | — | -5.08 | 2.32 | 5.10 | -4.90 | -0.39 | 2.97 | 30.06% | -84.49% | -100.45% | -91.18% | -111.93% | -42.37% | 0.08 | -377.08 | 2.81 | 1.67 | 0.53 | 129921.00% | 7148.00% | 76537.00% | -47.76% | -2.02 | -322.90% | 0.00% | 0.00% | 5.86% | -5.45 | -1.89 | 4.61 | 2.40 |
| DGLY | Digital Ally, Inc. | $2.59 | 1.64M | +13,877% | +6,850% | — | +4,414% | -73.68 | -204.72 | 81.42 | -19144325.54 | — | -86.62 | 27.93% | 0.00% | -100.98% | -1467.30% | 0.00% | -58.09% | -1.11 | 0.00 | 0.35 | 0.20 | -97699.06 | -3948.00% | -3044.00% | -4791.00% | -0.33% | -0.17 | -51.74% | 0.00% | 0.00% | 0.06% | -19144325.54 | -304.59 | 81.83 | 19.05 |
| ICON | Icon Energy Corp. | $1.35 | 537K | +106,169% | +11% | — | — | -0.48 | 0.09 | 0.18 | 10.68 | -0.01 | 0.09 | 22.54% | 1.60% | -37.29% | -25.34% | 0.46% | -9.62% | 1.63 | 0.05 | 1.10 | 0.91 | 10.03 | 332941.00% | 11202.00% | -6919.00% | -262.01% | 0.17 | -13.39% | 7.58% | -3.60% | 7.58% | 182.76 | -6.22 | 2.92 | 0.15 |
| IVDA | Iveda Solutions, Inc. | $0.30 | 839.75K | +20,768% | +211% | — | — | -1.27 | 2.02 | 0.84 | -0.87 | — | 2.02 | 21.62% | -67.60% | -66.12% | -95.83% | -370.32% | -64.00% | 0.37 | -155.44 | 2.19 | 1.70 | 0.44 | -1256.00% | -731.00% | 2698.00% | -87.24% | -1.92 | -402.38% | 0.00% | 0.00% | 0.00% | -0.83 | -0.76 | 0.56 | -14.03 |
| LICN | Lichen International Limi… | $3.12 | 2.38M | +32,966% | +17% | -18% | — | -13.73 | 1.15 | 2.03 | -34.22 | — | 1.46 | 61.90% | -10.97% | -14.80% | -9.09% | -11.07% | -8.42% | 0.00 | — | 7.96 | 7.92 | 15.90 | -10064.00% | 432.00% | 33464.00% | -13.70% | -1.30 | -27.98% | 0.00% | 0.00% | 1.10% | -12.60 | -4.99 | 1.38 | 13.31 |
| PMAX | Powell Max Limited Class … | $2.16 | 3.43M | +1,655% | -43% | — | +20% | -19.32 | 16.42 | 9.62 | -28.29 | — | 16.42 | 27.25% | -49.29% | -49.57% | -607.06% | 338.23% | -42.25% | 0.94 | -8.88 | 1.45 | 1.25 | 1.91 | -35077.00% | -2592.00% | -28903.00% | -3.69% | -0.28 | 243.91% | 0.00% | 0.00% | 7.94% | -18.28 | -25.35 | 9.01 | 4.30 |
| SBLX | StableX Technologies, Inc… | $2.37 | 1.6M | +5,499% | +54% | — | +804% | -32.06 | 4.59 | 882.36 | -2.32 | — | 4.59 | -10328.49% | -30382.44% | -2752.53% | -9.34% | 262.51% | -4.71% | 0.04 | — | 5.11 | 4.84 | 0.98 | -7534.00% | -8722.00% | -5235.00% | -24.02% | -3.20 | 183.09% | 3.34% | -107.00% | 22.64% | -1.89 | -2.71 | 574.69 | -5.97 |
| SGLY | Singularity Future Techno… | $0.41 | 1.59M | +42,322% | +381% | — | +8,209% | -1.19 | 0.31 | 2.17 | 3.94 | — | 0.31 | 2.83% | -149.56% | -215.78% | -23.28% | 276.76% | -17.94% | 0.12 | -18.53 | 2.49 | 2.49 | 5.21 | -4829.00% | -4219.00% | -3893.00% | -68.53% | -0.37 | 274.81% | 0.00% | 0.00% | 44.99% | 4.49 | 4.52 | -6.71 | -6.64 |
| UGRO | urban-gro, Inc. | $2.48 | 1.45M | +66,990% | +231% | — | +89,601% | -0.31 | -0.46 | 0.29 | -0.57 | -0.54 | -0.44 | 7.17% | -88.81% | -91.22% | 1596.52% | -995.53% | -87.03% | -0.34 | -34.67 | 0.37 | 0.31 | -0.22 | 5783.00% | -4408.00% | -7499.00% | -25.82% | -0.07 | -82.80% | 0.00% | 0.00% | 0.00% | -0.53 | -6.42 | 0.47 | -12.82 |
| XPON | Expion360 Inc. | $0.66 | 2.38M | +21,169% | -30% | — | — | -0.05 | 0.24 | 0.11 | -0.09 | 0.00 | 0.24 | 20.54% | -120.07% | -239.64% | -342.64% | -130.18% | -128.30% | 0.41 | -6.92 | 1.34 | 0.20 | -0.04 | 184722.00% | -596.00% | 7260.00% | -1573.46% | -1.64 | -184.70% | 0.00% | 0.00% | 253.63% | -0.16 | -0.11 | 0.19 | -6.83 |
About Erayak Power Solution Group Inc.
Erayak Power Solution Group Inc., through its subsidiaries, engages in the research and development, manufacture, and wholesale and retail of power solution products. Its product portfolio includes sine wave and off-grid inverters, inverter and gasoline generators, battery and smart chargers, and custom-designed products. The company's products are used in agricultural and industrial vehicles, recreational vehicles, electrical appliances, and outdoor living products. It operates in the People's Republic of China, France, Poland, Mexico, and the United Kingdom. The company was founded in 2009 and is based in Wenzhou, the People's Republic of China. Erayak Power Solution Group Inc. operates as a subsidiary of Erayak International Limited.
- CEO
- Lingyi Kong
- Employees
- 360
- Beta
- 0.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($105.62 ÷ $3.70) − 1 = +2,754.59% (DCF, example).