US · WIMI
WiMi Hologram Cloud Inc.
- Sector
- Communication Services · Advertising Agencies
- Headquarters
- Beijing 100020
- Website
- wimiar.com
Price · as of 2024-12-31
$1.70
Market cap 94.77M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1.60 | -5.88% |
| Intrinsic Value(DCF) | $4.30 | +152.94% |
| Graham-Dodd Method(GD) | $3.90 | +129.41% |
| Graham Formula(GF) | $0.20 | -88.24% |
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 | $1.00 | $5.20 | |||
| 2019 | $1.40 | $11.60 | |||
| 2020 | $87.10 | $40.80 | $20,399.65 | $0.00 | $0.00 |
| 2021 | $21.30 | $13.04 | $327.25 | $0.00 | $0.00 |
| 2022 | $10.00 | $12.97 | $0.29 | $0.00 | $10.30 |
| 2023 | $11.00 | $7.40 | $0.00 | $0.00 | $3.70 |
| 2024 | $7.31 | $11.26 | $2.39 | $3.90 | $0.20 |
AI valuation
Our deep-learning model estimates WiMi Hologram Cloud Inc.'s (WIMI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1.60
- Current price
- $1.70
- AI upside
- -5.88%
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
$4.30
+152.94% upside
Graham-Dodd
$3.90
+129.41% upside
Graham Formula
$0.20
-88.24% 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 |
| WIMI | WiMi Hologram Cloud Inc. | $1.70 | 94.77M | +562% | +153% | +129% | -88% | 24.78 | 2.56 | 4.72 | 61.06 | — | 2.56 | 28.41% | -5.37% | 13.22% | 11.80% | 7.37% | 6.49% | 0.15 | -25.46 | 2.71 | 2.63 | -71.29 | -13029.00% | -742.00% | 250040.00% | 20.81% | 0.72 | -143.64% | 0.00% | 0.00% | 24.77% | -27.17 | 1.48 | 1.46 | 2.35 |
| CDLX | Cardlytics, Inc. | $0.86 | 46.71M | +7,482% | -7% | — | +550% | -0.51 | 1.38 | 0.35 | -1.66 | -8.57 | -0.96 | 43.44% | -70.25% | -68.02% | -184.88% | -73.07% | -39.16% | 3.17 | -21.96 | 1.19 | 1.16 | -1.02 | 596.00% | -1000.00% | 12360.00% | -29.08% | -0.06 | -10.51% | 0.00% | 0.00% | 18.84% | -1.29 | -8.99 | 0.91 | -5.30 |
| CXDO | Crexendo, Inc. | $5.84 | 179.47M | +1,284% | +373% | -68% | -76% | 103.23 | 3.37 | 2.85 | 29.84 | — | 8.08 | 62.04% | 3.00% | 2.76% | 3.49% | 4.51% | 2.77% | 0.04 | 43.43 | 2.22 | 1.96 | -3.05 | -49929.00% | 1436.00% | 8365.00% | 3.61% | 0.52 | 17.43% | 0.00% | 0.00% | 4.57% | 86.10 | 25.10 | 2.58 | 7.11 |
| EVC | Entravision Communication… | $3.10 | 282.03M | +582% | -79% | — | — | -0.96 | 0.98 | 0.39 | -8.48 | -0.12 | -3.32 | 34.66% | -14.24% | -40.80% | -80.81% | -16.04% | -22.01% | 1.62 | -3.16 | 3.02 | 2.75 | -4.28 | 82222.00% | 2286.00% | 3838.00% | 46.40% | 1.21 | 20.44% | 12.59% | -12.10% | 25.48% | -5.37 | 4.21 | 0.76 | -0.97 |
| NEXN | Nexxen International Ltd. | $6.44 | 411M | +503% | -19% | +4% | +41% | 17.09 | 1.14 | 1.66 | 4.29 | — | 3.12 | 83.30% | 11.17% | 9.70% | 6.60% | 9.09% | 4.06% | 0.07 | 4.56 | 1.44 | 1.43 | -1.41 | -27000.00% | 1009.00% | 20962.00% | 21.02% | 0.53 | 30.81% | 0.00% | 0.00% | 18.56% | 11.17 | 3.58 | 1.25 | 2.23 |
| SSP | The E.W. Scripps Company | $4.15 | 489.81M | +697% | -63% | — | +56% | 10.76 | 0.27 | 0.16 | -6.50 | — | -0.16 | 40.74% | 7.54% | -4.69% | 2.46% | 5.26% | 0.62% | 0.01 | 0.73 | 1.65 | 0.06 | 0.39 | -28515.00% | -1431.00% | -9783.00% | 1.92% | 0.12 | 0.25% | 0.00% | 0.00% | 789.30% | 1.98 | 49.17 | 0.15 | 0.66 |
| STRZ | Starz Entertainment Corp. | $11.00 | 184.04M | +3,802% | -34% | — | — | -1.40 | 0.39 | 0.22 | 2.17 | — | -0.26 | 36.23% | 0.92% | -15.42% | -94.91% | 0.52% | -4.65% | 1.42 | 0.28 | 0.27 | 0.24 | 1.70 | -7692.00% | -164.00% | -5821.00% | -21.09% | -0.07 | -2.75% | 0.00% | 0.00% | 674.84% | 108.88 | -21.57 | 1.00 | 0.53 |
| TRUE | TrueCar, Inc. | $2.54 | 225.91M | +1,274% | -53% | — | — | -6.13 | 1.61 | 1.08 | -4.93 | — | 1.64 | 84.97% | -21.17% | -17.68% | -22.31% | -134.62% | -17.06% | 0.10 | — | 4.11 | 3.88 | 5.53 | -3818.00% | 1064.00% | -9954.00% | -0.08% | 0.23 | -0.58% | 0.00% | 0.00% | 10.56% | -2.41 | -564.01 | 0.51 | -1.36 |
| TRVG | trivago N.V. | $2.92 | 205.75M | +1,688% | +1,811% | +44% | +68% | 15.61 | 0.82 | 0.32 | 6.84 | — | 1.40 | 97.25% | 0.28% | 2.04% | 5.46% | 1.46% | 3.40% | 0.17 | 38.85 | 2.22 | 2.15 | -9.42 | -14412.00% | 1911.00% | -8155.00% | 1.84% | 0.08 | 3.08% | 0.00% | 0.00% | 0.67% | 44.92 | 21.35 | 0.13 | -0.27 |
| TSQ | Townsquare Media, Inc. | $7.40 | 121.81M | +294% | -62% | — | — | -10.15 | -3.48 | 0.25 | 12.03 | — | -0.32 | 27.54% | 4.81% | -2.82% | 85.90% | 4.56% | -1.77% | -16.34 | 0.59 | 1.38 | 1.23 | 9.80 | -6978.00% | -72.00% | -4076.00% | 28.22% | 0.64 | 6.58% | 11.10% | -112.70% | 34.10% | 27.59 | 19.11 | 1.33 | 0.28 |
| XNET | Xunlei Limited | $5.72 | 71.57M | +744% | +25,350% | +343% | — | 86.81 | 0.18 | 0.18 | -37.81 | — | 0.19 | 51.86% | -4.86% | 0.38% | 0.21% | -9.23% | 0.14% | 0.09 | -21.57 | 2.86 | 2.79 | -27.87 | -5682.00% | -1116.00% | 661.00% | 39.32% | 0.24 | 33.26% | 0.00% | 0.00% | 13.37% | 12.76 | -8.85 | -0.62 | 0.96 |
About WiMi Hologram Cloud Inc.
WiMi Hologram Cloud Inc. provides augmented reality (AR) based holographic services and products in China. It operates in three segments: AR Advertising Services, AR Entertainment, and Semiconductor Related Products and Services. The company primarily offers holographic AR advertising services and holographic AR entertainment products. Its holographic AR advertising software enables users to insert into video footages real or animated three-dimensional objects; and online holographic AR advertising solution embeds holographic AR ads into films and shows. The company's holographic AR entertainment products consist primarily of payment middleware software, game distribution platform, and holographic mixed reality software. In addition, it engages in the provision of central processing algorithm services, and provides computer chip products to enterprise customers, as well as sells comprehensive solutions for central processing algorithms and related services with software and hardware integration. Further, the company's holographic AR technologies are used in software engineering, content production, cloud, and big data. WiMi Hologram Cloud Inc. was founded in 2015 and is headquartered in Beijing, the People's Republic of China.
- CEO
- Chengwei Yi
- Employees
- 107
- Beta
- 0.36
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($4.30 ÷ $1.70) − 1 = +152.94% (DCF, example).