US · SEED
Origin Agritech Limited
- Sector
- Basic Materials · Agricultural Inputs
- Headquarters
- Beijing 102206
- Website
- originseed.com.cn
Price · as of 2025-09-30
$1.17
Market cap 7.94M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $0.90 | -23.08% |
| Intrinsic Value(DCF) | $25.36 | +2,067.52% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $11.40 | +874.36% |
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 | $25.40 | $57.68 | $11.86 | $8.00 | $0.00 |
| 2012 | $13.70 | $8.36 | $9.55 | $14.50 | $0.00 |
| 2013 | $15.80 | $174.48 | $9.27 | $9.40 | $0.00 |
| 2014 | $12.90 | $23.97 | $5.07 | $3.80 | $3.00 |
| 2015 | $15.10 | $107.38 | $6.35 | $9.90 | $0.70 |
| 2016 | $24.70 | $25.74 | $0.00 | $0.00 | $8.80 |
| 2017 | $8.70 | $205.03 | |||
| 2018 | $7.35 | $0.00 | $0.00 | ||
| 2019 | $4.96 | $39.47 | $32.36 | $0.00 | $0.00 |
| 2020 | $10.03 | $29.10 | $0.00 | $0.00 | $95.20 |
| 2021 | $8.46 | $7.00 | $0.00 | $0.00 | $6.80 |
| 2022 | $10.54 | $39.52 | $0.00 | $0.00 | $0.00 |
| 2023 | $1.90 | $104.49 | $81.44 | $4.60 | $97.10 |
| 2024 | $2.52 | $7.86 | $135.53 | $1.60 | $12.90 |
| 2025 | $1.40 | $6.29 | $0.00 | $0.00 | $11.40 |
AI valuation
Our deep-learning model estimates Origin Agritech Limited's (SEED) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $0.90
- Current price
- $1.17
- AI upside
- -23.08%
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
$25.36
+2,067.52% upside
Graham-Dodd
—
— upside
Graham Formula
$11.40
+874.36% 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 |
| SEED | Origin Agritech Limited | $1.17 | 7.94M | +438% | +2,068% | — | +874% | -1.42 | -3.20 | 0.83 | -2.19 | — | -2.94 | 7.00% | -58.94% | -58.42% | 192.72% | 540.34% | -45.34% | -2.33 | -19.62 | 0.44 | 0.20 | -0.74 | -31969.00% | -2052.00% | 7958.00% | -48.03% | -0.15 | 367.29% | 0.00% | 0.00% | 0.00% | -2.13 | -3.15 | 1.26 | -10.36 |
| ASTL | Algoma Steel Group Inc. | $4.59 | 481.65M | — | -45% | — | +13% | -4.27 | 0.63 | 0.39 | -7.30 | — | 0.63 | -4.69% | -12.00% | -9.07% | — | — | — | 0.45 | -6.21 | 3.07 | 0.98 | -2.18 | — | — | — | -47.51% | -0.11 | — | 3.01% | -12.90% | 3.01% | -4.61 | -3.00 | 0.55 | 1.23 |
| FMSTW | Foremost Clean Energy Ltd… | $0.95 | 11.82M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | -19.18% | -34.87% | -16.31% | 0.02 | -59.74 | 1.73 | 1.69 | 1.27 | -5152.00% | — | 92.00% | — | -1.22 | -24.16% | — | 0.00% | — | — | — | — | — |
| GURE | Gulf Resources, Inc. | $4.61 | 6.37M | +16,869% | +904% | — | +75,252% | -0.13 | 0.05 | 1.02 | -0.17 | — | 0.06 | -208.41% | -277.82% | -769.29% | -33.78% | -14.94% | -29.76% | 0.06 | -231.59 | 0.98 | 0.61 | 0.04 | -726.00% | -7450.00% | 8274.00% | -764.32% | 0.04 | -42.02% | 0.00% | 0.00% | 0.00% | -0.30 | -0.11 | 0.85 | 0.12 |
| INHD | Inno Holdings Inc. | $1.08 | 348.65K | — | +90,553% | — | — | -2.82 | 1.32 | 7.01 | -2.27 | — | 1.32 | 1.96% | -153.27% | -248.73% | -77.90% | -128.50% | -70.18% | 0.00 | — | 29.49 | 24.35 | 2.31 | -1761.00% | — | -1608.00% | -23.69% | -10.10 | -139.28% | 0.00% | 0.00% | 43.96% | -2.27 | -2.09 | 3.47 | 13.26 |
| JCTC | Jewett-Cameron Trading Co… | $1.86 | 6.55M | +25,094,697,248% | -42% | -98% | +135% | 0.00 | 0.45 | 0.23 | -3.30 | — | 0.46 | 15.14% | -9.08% | -10.00% | -18101687.23% | -17.59% | -15594929.93% | 0.10 | — | 4.63 | 0.87 | -0.55 | -65714.00% | -1240.00% | -11371275550.00% | -71376642.92% | -1408712.16 | -31554975.00% | 0.00% | 0.00% | 0.00% | -3.01 | 0.00 | 0.27 | 4.19 |
| NITO | N2OFF, Inc. | $1.22 | 1.16M | +2,491% | +244% | — | -71% | -326.55 | 367.67 | 8314.70 | -333.00 | — | 367.67 | 21.43% | -2057.14% | -2472.86% | -95.24% | -200.30% | -84.14% | 0.00 | -45.47 | 3.82 | 3.22 | 0.42 | -8361.00% | -2029.00% | 576.00% | -0.20% | -3.83 | -158.52% | 0.00% | 0.00% | 0.00% | -403.61 | -509.97 | 8302.87 | 1163.63 |
| RKDA | Arcadia Biosciences, Inc. | $1.95 | 2.67M | +17,472% | -9% | — | — | -1.07 | 0.74 | 0.92 | -0.07 | — | 0.75 | 41.27% | -72.31% | -139.50% | -45.29% | -168.03% | -25.99% | 0.02 | — | 3.61 | 2.11 | 0.55 | -5434.00% | 1327.00% | -3697.00% | -208.10% | -3.76 | -444.17% | 0.00% | 0.00% | 0.00% | -0.15 | -0.06 | 0.11 | -28.43 |
| YMAT | J-Star Holding Co., Ltd. … | $0.44 | 7.51M | — | — | — | — | — | — | — | — | — | — | 32.06% | 6.33% | 6.29% | 8.93% | 5.28% | 4.88% | 0.78 | 2.76 | 1.23 | 0.91 | 5.11 | -10000.00% | -2613.00% | -14460.00% | — | -0.29 | -14.75% | — | 0.00% | — | — | — | — | — |
| ZKIN | ZK International Group Co… | $1.29 | 6.65M | +22,881% | -35% | -36% | +1,239% | -2.96 | 0.48 | 0.17 | -11.23 | -12.57 | 0.51 | 5.67% | -3.50% | -5.59% | -15.21% | -5.83% | -5.62% | 0.96 | -7.56 | 1.44 | 0.85 | -7.02 | 2350.00% | -3416.00% | -10253.00% | 1.62% | 0.02 | 0.45% | 0.00% | 0.00% | 0.00% | -12.67 | 164.92 | 0.44 | 0.24 |
About Origin Agritech Limited
Origin Agritech Limited, together with its subsidiaries, operates an agricultural biotechnology and an e-commerce platform in the People's Republic of China. The company engages in crop seed breeding and genetic improvement activities. It develops, produces, and distributes hybrid crop seeds, as well as develops hybrid seed technology. The company also operates an e-commerce platform, which provides range of products, including agricultural seed products that comprise corn, rice, and vegetable seeds; other agricultural inputs, such as fertilizers and agricultural chemicals; foods; household products; and other consumer products to farmers through online and mobile ordering. It has a collaboration agreement with Chinese Academy of Agricultural Sciences, the National Maize Improvement Center, China Agricultural University, and Zhejiang University. Origin Agritech Limited was founded in 1997 and is headquartered in Beijing, China.
- CEO
- Weibin Yan
- Employees
- 68
- Beta
- 1.75
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($25.36 ÷ $1.17) − 1 = +2,067.52% (DCF, example).