US · RYET
Ruanyun Edai Technology Inc. Ordinary shares
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Nanchang 330096
- Website
- ruanyun.net
Price · as of 2025-03-31
$1.16
Market cap 32.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $27.32 | +2,256.19% |
| Intrinsic Value(DCF) | $3.06 | +163.91% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $0.21 | -82.06% |
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 | $0.00 | $0.00 | |||
| 2023 | $0.00 | $0.67 | |||
| 2024 | $0.00 | $0.00 | |||
| 2025 | $7.65 | $27.32 | $0.00 | $0.00 | $0.21 |
AI valuation
Our deep-learning model estimates Ruanyun Edai Technology Inc. Ordinary shares's (RYET) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $27.32
- Current price
- $1.16
- AI upside
- +2,256.19%
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
$3.06
+163.91% upside
Graham-Dodd
—
— upside
Graham Formula
$0.21
-82.06% 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 |
| RYET | Ruanyun Edai Technology I… | $1.16 | 32.63M | +2,256% | +164% | — | -82% | -496.78 | -1595.72 | 38.62 | -2101.77 | — | -709.37 | 56.73% | -7.27% | -5.93% | -1324.76% | -18.76% | -9.37% | -27.25 | -3.16 | 0.67 | 0.63 | -29.97 | -10000.00% | -2697.00% | 14437.00% | -0.76% | -0.29 | -75.79% | 0.00% | 0.00% | 0.00% | -538.61 | -133.34 | 39.18 | 20.99 |
| BNKK | Bonk, Inc. | $3.88 | 20.51M | +2,446% | +530% | — | — | -0.62 | -13.73 | 42.50 | -0.73 | -0.72 | -4.56 | -348.41% | -5991.40% | -7038.74% | -1457.29% | -1004.64% | -482.97% | -2.59 | -239.06 | 0.27 | 0.15 | -0.11 | 8571.00% | 24636.00% | 5571.00% | -64.27% | -2.03 | -457.99% | 0.00% | 0.00% | 0.00% | -0.83 | -1.82 | 49.61 | -40.01 |
| BOF | BranchOut Food Inc. | $4.58 | 61.42M | +811% | +114,583% | — | — | -2.28 | 4.62 | 1.66 | -4.50 | — | 4.62 | 13.25% | -59.89% | -72.92% | -208.76% | -78.00% | -59.46% | 3.45 | -4.52 | 0.56 | 0.32 | -1.56 | -1531.00% | 13060.00% | 11139.00% | -71.25% | -0.55 | -154.05% | 0.00% | 0.00% | 0.00% | -4.24 | -2.15 | 2.54 | -2.15 |
| COOT | Australian Oilseeds Holdi… | $0.61 | 17.11M | +3,875% | +268% | — | — | -1348.85 | 545.43 | 39.75 | 2420.30 | — | 3693.28 | 8.30% | 0.81% | -2.95% | -113.94% | 1.97% | -3.78% | 5.61 | 0.24 | 0.55 | 0.29 | 21.32 | -9992.00% | 8537.00% | -9334.00% | -0.02% | 0.03 | -2.38% | 0.00% | 0.00% | 0.17% | 4923.84 | -4077.96 | 40.11 | 33.49 |
| DSY | Big Tree Cloud Holdings L… | $3.13 | 14.87M | +36,051% | +160% | — | +13,716% | -2.55 | 477.73 | 32.40 | -2.84 | — | -44.46 | 20.34% | -1494.30% | -1272.07% | 1476.84% | -2727.67% | -326.10% | 38.68 | -107.44 | 1.14 | 0.98 | -0.16 | -335203.00% | -6508.00% | 5927.00% | -8.45% | -1.92 | -500.00% | 0.00% | 0.00% | 0.00% | -2.30 | -12.55 | 34.37 | -10.93 |
| FARM | Farmer Bros. Co. | $1.50 | 32.59M | +10,209% | -46% | — | — | -2.98 | 0.99 | 0.13 | 19.83 | -1.15 | 1.25 | 43.51% | -0.43% | -4.24% | -32.58% | -1.54% | -8.38% | 1.23 | -0.20 | 1.20 | 0.44 | 10.28 | 25789.00% | 35.00% | -12324.00% | 15.05% | 0.23 | 6.88% | 0.00% | 0.00% | 16.22% | -61.45 | 13.80 | 0.26 | 2.03 |
| IH | iHuman Inc. | $1.73 | 17.87M | +929% | +340% | +617% | — | 1.50 | 0.15 | 0.16 | -11.76 | — | 0.16 | 69.42% | 7.80% | 10.69% | 10.28% | -28.80% | 6.87% | 0.02 | — | 2.98 | 2.73 | -12.95 | -4545.00% | -942.00% | -6915.00% | 34.65% | 0.13 | -22.96% | 23.92% | 35.80% | 30.45% | -13.99 | -19.69 | -1.09 | 1.72 |
| IMG | CIMG Inc. | $0.48 | 4.32M | +38,526% | +18,380,846% | +2,787% | — | — | 0.09 | 0.43 | 11.50 | — | 0.09 | 1.22% | -50.48% | -47.42% | 0.00% | 546.90% | 0.00% | 0.05 | — | 3.06 | 2.39 | -0.51 | -2965.00% | 43348.00% | 6889.00% | -400.17% | -0.76 | 1850.99% | 0.00% | — | 17.72% | 9.32 | 2.75 | -4.70 | -0.89 |
| JZ | Jianzhi Education Technol… | $0.93 | 18.77M | +816% | +325% | — | +742% | -42.44 | 60.13 | 5.70 | -80.47 | — | 62.67 | 18.82% | -8.19% | -13.47% | -84381.80% | 3059.73% | -26.37% | 0.36 | -36.94 | 1.02 | 0.94 | 0.22 | -9091.00% | -4352.00% | -8069.00% | -0.54% | 0.15 | 1157.35% | 0.00% | 0.00% | 1.06% | -69.17 | -182.86 | 5.67 | 9.19 |
| PAVS | Paranovus Entertainment T… | $1.29 | 860.75K | +93,947% | +3,413% | — | +62,574% | -9.16 | 3.14 | 1063.17 | -11.54 | — | -19.04 | 12.60% | -9481.93% | -11033.03% | -55.67% | -47.58% | -38.37% | 0.10 | -25.91 | 1.12 | 0.78 | -0.33 | -9636.00% | -9891.00% | -7752.00% | -3.51% | -0.42 | -18.72% | 0.00% | 0.00% | 0.00% | -10.82 | -27.49 | 1025.87 | 3.59 |
| YQ | 17 Education & Technology… | $3.25 | 30.55M | -73% | -60% | — | — | -0.58 | 0.29 | 0.59 | 1.17 | — | 0.29 | 36.58% | -113.00% | -101.96% | -43.46% | -532.29% | -31.27% | 0.03 | — | 3.36 | 2.82 | 1.11 | -2941.00% | 1067.00% | -3774.00% | -132.23% | -0.92 | -369.91% | 0.00% | 0.00% | 0.95% | 1.10 | 1.59 | -1.25 | -27.15 |
About Ruanyun Edai Technology Inc. Ordinary shares
Ruanyun Edai Technology Inc. is a Cayman Islands holding company with operations in China, focusing on AI-driven solutions for K-12 education.
- CEO
- Yan Fu
- Employees
- 96
- Beta
- 5.00
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.06 ÷ $1.16) − 1 = +163.91% (DCF, example).