US · VSA
TCTM Kids IT Education Inc ADR
- Sector
- Consumer Defensive · Education & Training Services
- Headquarters
- Beijing 100011
- Website
- ir.tctm.cn
Price · as of 2024-12-31
$0.76
Market cap 1.11M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $3.60 | +371.51% |
| Intrinsic Value(DCF) | $6.76 | +785.4% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $46.00 | +5,924.89% |
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 | $0.60 | $75.60 | |||
| 2014 | $2,499.14 | $1,017.21 | $3,562.51 | $32.40 | $142.30 |
| 2015 | $2,627.24 | $1,060.50 | $2,618.78 | $29.10 | $109.90 |
| 2016 | $4,436.21 | $1,792.97 | $1,317.01 | $24.20 | $102.40 |
| 2017 | $3,036.57 | $1,235.09 | $385.53 | $3.90 | $0.00 |
| 2018 | $1,647.50 | $5,355.21 | $27.99 | $0.00 | $0.00 |
| 2019 | $922.50 | $392.93 | $0.00 | $0.00 | $0.00 |
| 2020 | $775.00 | $313.52 | $0.00 | $0.00 | $0.00 |
| 2021 | $121.50 | $63.72 | $0.00 | $0.00 | $148.80 |
| 2022 | $234.50 | $156.11 | $0.00 | $0.00 | $22.20 |
| 2023 | $88.50 | $37.18 | $0.00 | $0.00 | $0.70 |
| 2024 | $16.90 | $25.59 | $0.00 | $0.00 | $46.00 |
AI valuation
Our deep-learning model estimates TCTM Kids IT Education Inc ADR's (VSA) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $3.60
- Current price
- $0.76
- AI upside
- +371.51%
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
$6.76
+785.4% upside
Graham-Dodd
—
— upside
Graham Formula
$46.00
+5,924.89% 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 |
| VSA | TCTM Kids IT Education In… | $0.76 | 1.11M | +3,252% | +785% | — | +5,925% | -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 |
| 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 |
| HAIN | The Hain Celestial Group,… | $0.80 | 72.74M | +1,871% | -9% | — | +1,098% | -0.31 | 0.35 | 0.11 | -2.13 | -0.05 | -0.69 | 21.42% | -29.59% | -34.03% | -74.88% | -31.57% | -28.53% | 1.64 | -7.96 | 1.91 | 0.75 | -1.73 | 60119.00% | -1017.00% | -10382.00% | -1.93% | 0.08 | -0.22% | 0.00% | 0.00% | 35.33% | -1.93 | -280.50 | 0.57 | 0.34 |
| HFFG | HF Foods Group Inc. | $2.09 | 110.86M | +20,660% | -62% | — | — | -2.15 | 0.43 | 0.09 | -37.21 | -0.10 | 2.66 | 17.08% | -3.26% | -4.04% | -18.29% | -8.61% | -8.39% | 0.88 | -3.43 | 1.23 | 0.47 | -24.33 | 217723.00% | 463.00% | -29545.00% | 9.75% | 0.16 | 2.22% | 0.48% | -1.00% | 0.48% | -7.64 | 29.64 | 0.25 | 1.31 |
| 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 |
| 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 |
| STG | Sunlands Technology Group | $4.61 | 62.25M | +337% | +41% | +414% | -48% | 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 |
| YOUL | Youlife Group Inc. Americ… | $1.12 | 85.17M | — | — | — | — | — | — | — | — | — | — | 14.45% | 2.56% | -3.30% | 13.11% | -8.50% | -5.17% | -0.19 | 10.29 | 2.30 | 2.01 | -0.61 | -15282.00% | 1609.00% | -10547.00% | — | 0.02 | -1.05% | — | 0.00% | — | — | — | — | — |
About TCTM Kids IT Education Inc ADR
TCTM Kids IT Education Inc., through its subsidiaries, engages in the provision of IT-focused education services in Mainland China. It offers supplementary science, technology, engineering, and mathematics (STEM) education programs to young children aged between three and eighteen through online teaching models and instructors from online or offline learning centers. The company also operates an education platform that offers distance instruction, classroom-based learning, and online learning modules. In addition, it operates 61it.cn, an online platform to facilitate the live instruction of STEM education courses; and Tongcheng Online App. The company was formerly known as Tarena International, Inc. and changed its name to TCTM Kids IT Education Inc. in February 2024. TCTM Kids IT Education Inc. was founded in 2002 and is headquartered in Beijing, the People’s Republic of China.
- CEO
- Tianlong Wang
- Employees
- 5.39K
- Beta
- 0.09
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($6.76 ÷ $0.76) − 1 = +785.4% (DCF, example).