investorscraft@gmail.com

Intrinsic ValueATA Creativity Global (AACG)

Previous Close$2.13
Intrinsic Value
Upside potential
Previous Close
$2.13

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATA Creativity Global operates in the education services sector, specializing in study-abroad consulting and test preparation for students in China. The company generates revenue primarily through service fees for counseling, application assistance, and preparatory courses for exams like the SAT and TOEFL. Its market position is niche, catering to affluent families seeking overseas education opportunities, though it faces intense competition from both local and international education providers. The firm’s differentiation lies in its established brand and localized expertise, but its growth is constrained by regulatory scrutiny in China’s private education sector and shifting demand patterns post-pandemic. While the company has a loyal customer base, its scalability is limited by regional concentration and reliance on discretionary spending, making it vulnerable to macroeconomic downturns.

Revenue Profitability And Efficiency

ATA Creativity Global reported revenue of $268.1 million for FY 2024, but net income remained negative at -$36.1 million, reflecting persistent cost pressures and operational inefficiencies. The diluted EPS of -$2.30 underscores weak profitability, while negative operating cash flow (-$3.3 million) and high capital expenditures (-$20.0 million) suggest strained liquidity and aggressive reinvestment despite losses.

Earnings Power And Capital Efficiency

The company’s negative earnings power highlights challenges in converting revenue into sustainable profits, with capital expenditures significantly outweighing operating cash flow. This imbalance indicates poor capital allocation, as investments have yet to yield positive returns or scale efficiencies, raising concerns about long-term viability without structural improvements.

Balance Sheet And Financial Health

ATA Creativity Global holds $36.5 million in cash against $35.2 million in total debt, providing limited liquidity headroom. The near-parity between cash and debt, coupled with consistent cash burn, signals financial fragility, though the absence of dividends preserves capital for potential turnaround efforts.

Growth Trends And Dividend Policy

Growth prospects are muted given regulatory and competitive headwinds, with no dividend policy in place. The focus remains on stabilizing operations, but top-line expansion alone may not suffice to offset profitability challenges without cost rationalization or diversification.

Valuation And Market Expectations

The market likely prices AACG at a discount due to its unprofitability and sector risks. Valuation metrics are depressed, reflecting skepticism about near-term recovery, though any regulatory easing or strategic pivot could alter sentiment.

Strategic Advantages And Outlook

ATA Creativity Global’s deep regional expertise and brand recognition are offset by systemic risks in China’s education sector. The outlook remains cautious, dependent on operational restructuring and potential regulatory relief, but the path to profitability is uncertain without material changes to its business model.

Sources

Company filings, CIK 0001420529

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount