US · UK
Ucommune International Ltd
- Sector
- Real Estate · Real Estate - Services
- Headquarters
- Beijing 100026
- Website
- ucommune.com
Price · as of 2024-12-31
$3.78
Market cap 1.04M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $5.60 | +48.15% |
| Intrinsic Value(DCF) | $0.44 | -88.36% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $711.50 | +18,722.75% |
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 | $0.00 | $0.00 | |||
| 2019 | $2,400.00 | $960.00 | $9,812.38 | $0.00 | $0.00 |
| 2020 | $770.40 | $413.82 | $21.74 | $0.00 | $3,934.30 |
| 2021 | $79.92 | $35.27 | $0.00 | $0.00 | $0.00 |
| 2022 | $11.76 | $39.92 | $0.00 | $0.00 | $3,929.90 |
| 2023 | $2.50 | $128.49 | $0.00 | $9.80 | $14.40 |
| 2024 | $1.11 | $39.77 | $0.00 | $0.00 | $711.50 |
AI valuation
Our deep-learning model estimates Ucommune International Ltd's (UK) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $5.60
- Current price
- $3.78
- AI upside
- +48.15%
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
$0.44
-88.36% upside
Graham-Dodd
—
— upside
Graham Formula
$711.50
+18,722.75% 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 |
| UK | Ucommune International Lt… | $3.78 | 1.04M | +952% | -88% | — | +18,723% | -0.08 | 0.06 | 0.04 | -0.78 | -0.01 | 0.06 | 0.08% | -29.86% | -45.79% | -92.61% | -41.12% | -16.70% | 1.04 | -39.53 | 0.99 | 0.77 | -0.55 | 100300.00% | -6202.00% | -13077.00% | -16.62% | 0.03 | -0.84% | 0.00% | 0.00% | 1231.48% | -0.40 | -19.77 | 0.12 | -20.33 |
| LRHC | La Rosa Holdings Corp. | $1.06 | 567.1K | +9,772% | +6,228% | — | — | -18218.44 | 101786.68 | 3764.42 | -21292.28 | -126127.65 | -23168.69 | 8.57% | -16.12% | -20.80% | -338.51% | -183.11% | -85.07% | 1.88 | -10.64 | 0.53 | 0.28 | -0.28 | 1444.00% | 11867.00% | 5848.00% | 0.00% | -0.35 | -49.10% | 0.00% | 0.00% | 0.00% | -23348.63 | -87078.05 | 3764.47 | 12319.70 |
| SGD | Safe and Green Developmen… | $0.16 | 340.01K | — | — | — | — | -0.12 | 1.74 | 5.22 | -2.02 | -0.01 | -2.60 | 12.00% | -3160.13% | -4292.17% | -710.01% | -68.25% | -79.85% | 16.41 | -1.89 | 0.17 | 0.12 | -1.82 | 211905.00% | — | -1709.00% | -350.80% | -0.25 | -39.55% | 0.00% | 0.00% | 0.00% | -1.68 | -2.89 | 52.94 | -4.20 |
| UOKA | MDJM Ltd | $0.08 | 85.51K | +30,838% | +2,025% | — | +14,983% | -19.34 | 17.23 | 1275.31 | -22.06 | -16.52 | 17.27 | 100.00% | -5767.27% | -6592.67% | -85.52% | -108.80% | -69.28% | 0.00 | — | 1.20 | 1.12 | 0.67 | 11710.00% | -6661.00% | 5533.00% | -1.78% | -0.65 | -42.76% | 0.00% | 0.00% | 2.15% | -21.46 | -54.60 | 1237.55 | 19.31 |
| WHLR | Wheeler Real Estate Inves… | $1.90 | 388.85K | +50,942,474% | +4,862,184% | +4,501,681% | — | -0.02 | 0.00 | 0.00 | 8.09 | -0.05 | 0.00 | 66.44% | 35.89% | -9.16% | -14.22% | 6.99% | -1.45% | 8.32 | — | 2.67 | 2.04 | 8.28 | 4170.00% | 220.00% | 27919.00% | 1733.60% | 0.92 | 0.65% | 0.00% | 0.00% | 13229.38% | 11.99 | 129.97 | 4.30 | -0.31 |
| XHG | XChange TEC.INC | $0.79 | 725.58K | +157% | -52% | — | — | -0.19 | -0.16 | 0.39 | -24.72 | -0.02 | -0.16 | 0.00% | -0.20% | -204.90% | 102.82% | -0.42% | -173.36% | -0.80 | -26.17 | 0.06 | 0.05 | -20.59 | 110788.00% | 2503.00% | 1431.00% | -7.96% | -0.02 | -6.52% | 0.00% | 0.00% | 286.23% | -1151.15 | -74.25 | 2.30 | -99.11 |
About Ucommune International Ltd
Ucommune International Ltd manages and provides agile office spaces in China and internationally. It operates self-operated and asset-light models. The company also provides individual services, such as catering, fitness, healthcare, training, and entertainment; general corporate services, such as corporate secretary, human resources, legal, finance, IT support, and tax services; incubation and corporate venturing services; design and build services; advertising and branding services; and related services. It serves individuals and enterprises. The company operates under the Ucommune brand. Ucommune International Ltd was founded in 2015 and is based in Beijing, the People's Republic of China.
- CEO
- Zirui Wang
- Employees
- 127
- Beta
- 0.92
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.44 ÷ $3.78) − 1 = -88.36% (DCF, example).