investorscraft@gmail.com

Intrinsic ValueWah Fu Education Group Limited (WAFU)

Previous Close$1.82
Intrinsic Value
Upside potential
Previous Close
$1.82

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Wah Fu Education Group Limited operates in the education sector, primarily focusing on providing tutoring services in China. The company's core revenue model is built on offering after-school tutoring programs, exam preparation courses, and language training, primarily targeting K-12 students. Despite regulatory challenges in China's private education sector, WAFU maintains a niche presence by catering to localized demand for supplementary education services. The company operates in a highly competitive and fragmented market, where larger players dominate, but WAFU differentiates itself through personalized tutoring and regional expertise. Its market positioning remains modest, with limited scale compared to industry leaders, but it retains a loyal customer base in its operational regions. The evolving regulatory environment in China's education sector poses both risks and opportunities for WAFU, requiring adaptability to sustain its business model.

Revenue Profitability And Efficiency

In FY 2024, Wah Fu Education Group reported revenue of $7.22 million, reflecting its modest scale in the competitive education sector. The company posted a net loss of $55,288, with diluted EPS of -$0.0125, indicating profitability challenges. Operating cash flow was negative at $767,310, exacerbated by capital expenditures of $95,020, highlighting inefficiencies in cash generation relative to its operational needs.

Earnings Power And Capital Efficiency

WAFU's earnings power appears constrained, as evidenced by its net loss and negative operating cash flow. The company's capital efficiency is suboptimal, with cash outflows exceeding inflows, suggesting limited ability to reinvest in growth or improve margins. The diluted EPS of -$0.0125 further underscores weak earnings performance, raising questions about its ability to achieve sustainable profitability in the near term.

Balance Sheet And Financial Health

Wah Fu Education Group maintains a relatively strong liquidity position, with cash and equivalents of $11.05 million, providing a buffer against operational losses. Total debt stands at $333,258, indicating low leverage, which mitigates financial risk. However, the negative operating cash flow and net loss signal potential strain on its financial health if profitability does not improve.

Growth Trends And Dividend Policy

Growth trends for WAFU remain subdued, with no clear upward trajectory in revenue or profitability. The company did not declare dividends in FY 2024, aligning with its loss-making position and focus on preserving cash. Future growth may depend on regulatory tailwinds or strategic shifts, but current trends do not suggest near-term expansion or shareholder returns.

Valuation And Market Expectations

Given its modest revenue base, net loss, and negative cash flow, WAFU's valuation likely reflects its challenged position in a competitive and regulated industry. Market expectations appear muted, with little evidence of near-term catalysts for re-rating. Investors may view the company as a speculative play dependent on operational turnaround or sector recovery.

Strategic Advantages And Outlook

WAFU's strategic advantages lie in its localized focus and niche tutoring services, which may appeal to specific customer segments. However, the outlook remains uncertain due to regulatory pressures and profitability challenges. The company's ability to adapt to changing market conditions and improve operational efficiency will be critical to its long-term viability.

Sources

10-K filing for FY 2024

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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