US · SOS
SOS Limited
- Sector
- Technology · Software - Infrastructure
- Headquarters
- Qingdao 266400
- Website
- sosyun.com
Price · as of 2024-12-31
$1.19
Market cap 6.58M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3,174.50 | +266,664.71% |
| Intrinsic Value(DCF) | $591.88 | +49,637.82% |
| Graham-Dodd Method(GD) | $123.18 | +10,251.26% |
| 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 | $0.00 | $0.00 | |||
| 2016 | $0.00 | $85.84 | |||
| 2017 | $40,800.00 | $18,142.30 | $24,992.54 | $0.00 | $0.00 |
| 2018 | $9,600.00 | $5,728.39 | $0.00 | $0.00 | $985.79 |
| 2019 | $1,200.00 | $22,567.10 | $0.00 | $20.94 | $0.00 |
| 2020 | $4,972.50 | $2,031.17 | $8.70 | $25.21 | $15.12 |
| 2021 | $458.25 | $375.24 | $31,665.36 | $165.37 | $0.00 |
| 2022 | $55.35 | $184.02 | $66.78 | $0.00 | $144.76 |
| 2023 | $34.05 | $55.02 | $1.88 | $6.06 | $2.90 |
| 2024 | $5.34 | $3,174.50 | $1,039.07 | $123.18 | $0.00 |
AI valuation
Our deep-learning model estimates SOS Limited's (SOS) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3,174.50
- Current price
- $1.19
- AI upside
- +266,664.71%
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
$591.88
+49,637.82% upside
Graham-Dodd
$123.18
+10,251.26% 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 |
| SOS | SOS Limited | $1.19 | 6.58M | +266,665% | +49,638% | +10,251% | — | -1.19 | 0.04 | 0.07 | 21.45 | -0.01 | 0.04 | 3.04% | -9.34% | -5.88% | -3.14% | -12.31% | -2.82% | 0.00 | — | 9.97 | 2.33 | 23.01 | 823333.00% | 15042.00% | -75470.00% | -392.19% | -1.36 | -36.20% | 0.00% | 0.00% | 0.00% | 10.25 | 3.48 | -0.96 | 0.74 |
| AIXI | Xiao-I Corporation | $0.23 | 2.45M | +11,049% | +634% | — | — | -2.76 | -3.29 | 0.57 | -7.68 | — | -3.25 | 68.34% | -18.30% | -20.63% | 170.53% | -40.71% | -19.17% | -3.76 | -5.55 | 0.88 | 0.79 | -4.06 | -5268.00% | 1884.00% | -1381.00% | -38.61% | -0.17 | -49.05% | 0.00% | 0.00% | 0.00% | -6.62 | -5.49 | 1.21 | -1.63 |
| HUBC | HUB Cyber Security Ltd. | $1.48 | 3.23M | +3,111% | +2,170% | — | +21,365% | -5.69 | -2.75 | 7.52 | -10.99 | — | -2.55 | 11.66% | -88.71% | -134.49% | 58.13% | 73.20% | -130.09% | -0.50 | -2.15 | 0.17 | 0.10 | -1.58 | -8335.00% | -3070.00% | 421.00% | -7.74% | -0.16 | 48.00% | 0.00% | 0.00% | 0.00% | -9.90 | -15.10 | 8.78 | -16.24 |
| IDAI | T Stamp Inc. | $2.54 | 5.93M | +48% | -65% | — | +8,544% | -0.24 | 0.82 | 0.81 | -0.41 | — | 1.59 | 65.37% | -303.91% | -344.06% | -312.80% | -308.31% | -128.60% | 1.36 | -18.38 | 1.12 | 1.01 | -0.14 | -2931.00% | -3241.00% | 1268.00% | -389.74% | -2.14 | -320.11% | 0.00% | 0.00% | 2.28% | -0.41 | -0.40 | 1.25 | -12.89 |
| MTC | MMTec, Inc. | $4.28 | 107.8M | +2,306% | +6,455% | — | — | -0.34 | 1.17 | 16.59 | -0.68 | — | 1.17 | 81.64% | -163.81% | -4879.66% | -122.40% | -2.92% | -81.80% | 1.22 | -1.26 | 0.41 | 0.39 | -0.33 | -30857.00% | 11477.00% | -11393.00% | 2.32% | 0.10 | 0.68% | 0.00% | 0.00% | 6.14% | -19.77 | 84.27 | 32.38 | -1.17 |
| NVNI | Nvni Group Limited Ordina… | $1.22 | 4.22M | +3,459% | +8,505% | — | — | -0.48 | -0.27 | 0.17 | 3.64 | — | -0.07 | 63.39% | 8.53% | -44.58% | 77.00% | -57.33% | -16.65% | -0.57 | 0.23 | 0.16 | 0.08 | 2.21 | -6618.00% | 1438.00% | -33936.00% | 68.54% | 0.09 | -78.36% | 0.00% | 0.00% | 60.20% | 5.06 | 3.71 | 0.43 | -2.21 |
| RVYL | Ryvyl Inc. | $5.88 | 4.05M | +31,901% | +107% | — | +14,730% | -0.22 | -3.90 | 0.10 | -1.20 | — | -0.26 | 40.05% | -37.30% | -47.90% | -243.87% | -85.93% | -21.38% | -14.12 | -6.69 | 0.92 | 0.04 | -0.91 | -6034.00% | -1499.00% | -3603.00% | 363.05% | 0.20 | 87.00% | 0.00% | 0.00% | 3.93% | -1.16 | 1.15 | 0.43 | -2.21 |
| SONM | Sonim Technologies, Inc. | $5.44 | 5.6M | +128,813% | +183% | — | +3,574% | -5.40 | -31.88 | 3.12 | -5.91 | -0.02 | -31.88 | 17.02% | -57.70% | -57.72% | -403.74% | -3392.74% | -70.26% | 0.00 | -1159.97 | 0.74 | 0.39 | 0.18 | 3385238.00% | -3774.00% | 11282.00% | -4.79% | -0.19 | -877.46% | 0.00% | 0.00% | 0.00% | -5.24 | -20.28 | 3.03 | -9.27 |
| SOPA | Society Pass Incorporated | $0.73 | 4M | +77,070% | -37% | — | +1,942% | -0.33 | -1.58 | 0.48 | 0.36 | — | -0.44 | 26.22% | -131.18% | -143.93% | -646.37% | 321.86% | -54.39% | -0.41 | -61.27 | 0.62 | 0.47 | 0.72 | -6326.00% | -1305.00% | -11712.00% | 72.35% | 0.11 | -84.37% | 0.00% | 0.00% | 135.24% | 0.36 | -1.39 | -0.48 | -8.77 |
| WATT | Energous Corporation | $11.82 | 19.03M | +305% | +38,258% | — | — | -0.12 | -2.06 | 2.88 | -0.14 | — | -2.06 | 1.56% | -2397.14% | -2395.57% | -353.09% | 1789.12% | -179.75% | -1.38 | — | 0.60 | 0.29 | -0.01 | -3807.00% | 6196.00% | -895.00% | -798.80% | -3.61 | 1719.73% | 0.00% | 0.00% | 0.00% | -0.13 | -0.13 | 3.06 | -163.88 |
About SOS Limited
SOS Limited provides data mining and analysis services to corporate and individual members in the People's Republic of China. It provides marketing data, technology, and solutions for insurance companies; emergency rescue services; and insurance product and health care information portals. The company operates SOS cloud emergency rescue service software as a service platform that offers basic cloud products, such as medical rescue, auto rescue, financial rescue, and life rescue cards; cooperative cloud systems, including information rescue center, intelligent big data, and intelligent software and hardware; and information cloud systems, such as Information Today and E-commerce Today, as well as 10086 hot-line and promotional center for Guangdong Bank of Development. It also focuses on cryptocurrency mining, blockchain-based insurance, and security management businesses. The company serves insurance companies, financial institutions, medical institutions, healthcare providers, and other service providers in the emergency rescue services industry. SOS Limited is headquartered in Qingdao, the People's Republic of China.
- CEO
- Yandai Wang
- Employees
- 65
- Beta
- 2.59
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($591.88 ÷ $1.19) − 1 = +49,637.82% (DCF, example).