US · STG
Sunlands Technology Group
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Beijing 100012
- Website
- sunlands.com
Price · as of 2024-12-31
$3.13
Market cap 62.25M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $2.80 | -10.47% |
| Intrinsic Value(DCF) | $6.49 | +107.52% |
| Graham-Dodd Method(GD) | $23.70 | +657.82% |
| Graham Formula(GF) | $2.40 | -23.26% |
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 | $0.00 | $0.00 | |||
| 2017 | $0.00 | $0.00 | |||
| 2018 | $51.50 | $40.50 | $482,772.23 | $0.00 | $0.00 |
| 2019 | $30.62 | $66.30 | $2,667.34 | $0.00 | $0.00 |
| 2020 | $15.75 | $26.32 | $0.00 | $0.00 | $0.00 |
| 2021 | $5.85 | $17.11 | $0.00 | $0.90 | $48.70 |
| 2022 | $9.70 | $154.30 | $0.81 | $24.20 | $6.90 |
| 2023 | $10.53 | $17.73 | $5.87 | $30.60 | $9.30 |
| 2024 | $6.20 | $20.16 | $5.69 | $23.70 | $2.40 |
AI valuation
Our deep-learning model estimates Sunlands Technology Group's (STG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $2.80
- Current price
- $3.13
- AI upside
- -10.47%
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
$6.49
+107.52% upside
Graham-Dodd
$23.70
+657.82% upside
Graham Formula
$2.40
-23.26% 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 |
| STG | Sunlands Technology Group | $3.13 | 62.25M | +545% | +108% | +658% | -23% | 1.76 | 1.00 | 0.30 | 0.02 | — | 1.00 | 84.04% | 14.97% | 17.19% | 77.89% | -188.28% | 16.14% | 0.31 | 56.28 | 1.10 | 1.01 | -0.82 | -4604.00% | -784.00% | 4513.00% | 32.32% | 0.24 | -123.78% | 0.00% | 0.00% | 1.81% | 0.02 | 0.04 | 0.00 | 0.47 |
| BRLS | Borealis Foods Inc. | $1.65 | 35.41M | — | +44% | — | — | -4.78 | -173.95 | 4.37 | -8.45 | -0.65 | -41.28 | 7.91% | -73.75% | -91.54% | -365.45% | -82.19% | -61.74% | -46.39 | -4.03 | 0.46 | 0.10 | -1.75 | 73333.00% | — | -2408.00% | -14.09% | -0.59 | -69.09% | 0.00% | 0.00% | 0.00% | -7.48 | -8.95 | 5.52 | -1.85 |
| CHGG | Chegg, Inc. | $0.66 | 71.83M | +4,336% | -60% | — | +4,171% | -0.67 | 0.58 | 0.18 | 5.23 | — | 0.61 | 60.19% | -16.80% | -27.44% | -66.17% | -24.70% | -18.05% | 0.70 | -107.32 | 0.86 | 0.63 | 3.46 | -8815.00% | -3897.00% | -12514.00% | -18.36% | 0.11 | -4.93% | 0.00% | 0.00% | 421.51% | -1.27 | -6.34 | 0.21 | -4.24 |
| ISPR | Ispire Technology Inc. | $2.35 | 134.63M | +1,203% | -47% | — | +111% | -4.49 | 291.47 | 1.38 | -4.44 | -2.89 | -108.26 | 17.77% | -29.69% | -30.78% | -223.84% | 544.54% | -34.90% | 11.67 | — | 1.01 | 0.89 | 0.48 | 15556.00% | -1607.00% | -6048.00% | -4.81% | -0.10 | 121.93% | 0.00% | 0.00% | 0.03% | -4.20 | -18.76 | 1.25 | 0.41 |
| LFS | LEIFRAS Co., Ltd. America… | $2.44 | 63.83M | — | — | -67% | -18% | — | — | — | — | — | — | 28.54% | 5.03% | 4.05% | 50.34% | -6163.79% | 9.43% | 1.67 | 31.50 | 1.16 | 1.07 | -1.19 | 6834.00% | 1102.00% | -7430.00% | — | 0.07 | -2636.17% | — | 0.00% | — | — | — | — | — |
| LFVN | LifeVantage Corporation | $4.65 | 59.49M | +1,022% | +3% | -8% | +274% | 14.98 | 4.24 | 0.64 | 9.01 | 6.50 | 4.27 | 80.37% | 5.34% | 4.29% | 32.34% | 40.01% | 14.83% | 0.34 | — | 1.87 | 0.89 | -0.56 | 23043.00% | 1417.00% | 558.00% | 7.16% | 0.44 | 43.03% | 1.41% | 21.10% | 8.94% | 11.34 | 13.16 | 0.61 | 4.46 |
| SKIL | Skillsoft Corp. | $4.19 | 36.7M | +1,544% | +63% | — | — | — | 1.49 | 0.26 | 9.45 | — | -0.22 | 74.60% | -13.11% | -22.96% | 0.00% | -10.29% | 0.00% | 6.28 | -1.10 | 0.88 | 0.74 | 7.34 | -6572.00% | -402.00% | -17688.00% | 8.28% | 0.08 | 1.79% | 0.00% | — | 12.75% | -9.02 | 54.17 | 1.18 | -1.52 |
| VSA | TCTM Kids IT Education In… | $1.40 | 1.11M | +1,728% | +383% | — | +3,186% | -2.43 | -0.72 | 1.11 | -3.99 | — | -0.72 | 36.19% | -43.25% | -50.10% | 32.44% | 32.73% | -95.71% | -0.12 | -6491.95 | 0.03 | -0.02 | -0.55 | -689487.00% | -1486.00% | 2171.00% | -14.40% | -0.07 | 12.09% | 0.00% | 0.00% | 0.57% | -2.98 | -8.06 | 1.29 | -67.46 |
| 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 Sunlands Technology Group
Sunlands Technology Group, through its subsidiaries, provides online education services in the People's Republic of China. It offers various degree- and diploma-oriented post-secondary courses, including preparation courses for the self-taught higher education examination (STE) for learners pursuing associate diplomas or bachelor's degrees, as well as for the entrance examinations of Master of Business Administration programs. The company's STE courses include Chinese language and literature, law, pre-school education, marketing, English, human resource management, business administration, business management, modern corporate governance, financial management, advertising, accounting, administrative management, computer information management, finance, convention management, chain operation management, and visual communication and design. It also provides professional certification preparation courses in various industries and professions, such as accounting, human resources, teaching, and finance. The company was formerly known as Sunlands Online Education Group and changed its name to Sunlands Technology Group in August 2018. Sunlands Technology Group was founded in 2003 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Tongbo Liu
- Employees
- 2.07K
- Beta
- 1.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.49 ÷ $3.13) − 1 = +107.52% (DCF, example).