US · WAI
Top KingWin Ltd
- Sector
- Financial Services · Financial - Capital Markets
- Headquarters
- Guangzhou 511400
Price · as of 2024-12-31
—
Market cap 1.19M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,612.26 | — |
| Intrinsic Value(DCF) | $72.37 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $319.41 | — |
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 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $24.30 | $1,423.39 | |||
| 2022 | $0.00 | $52.41 | |||
| 2023 | $962.50 | $582.03 | $12,460.23 | $0.00 | $0.00 |
| 2024 | $146.88 | $1,612.26 | $22.99 | $0.00 | $319.41 |
AI valuation
Our deep-learning model estimates Top KingWin Ltd's (WAI) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,612.26
- Current price
- —
- AI upside
- —
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
$72.37
— upside
Graham-Dodd
—
— upside
Graham Formula
$319.41
— 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 |
| WAI | Top KingWin Ltd | $2.59 | 1.19M | +62,149% | +2,694% | — | +12,233% | -9.98 | 2.43 | 23.11 | -21.26 | -0.65 | 2.43 | 35.45% | -190.12% | -231.43% | -40.27% | -36.87% | -33.50% | 0.07 | — | 7.29 | 0.70 | 0.05 | 154754.00% | -3116.00% | 216950.00% | -45.51% | -7.04 | -203.91% | 0.00% | 0.00% | 0.00% | -12.12 | -2.19 | 23.05 | 9.06 |
| BENF | Beneficient | $4.66 | 5.41M | +572,403% | -78% | +2,209% | — | -2.30 | -0.01 | -0.23 | -3.34 | — | -0.01 | 312.10% | 304.41% | -643.95% | 0.40% | 29.77% | -0.22% | -0.71 | -1.62 | 0.26 | 0.25 | -3.29 | -10001.00% | -9197.00% | -3530.00% | -2099.78% | -0.21 | 47.77% | 0.00% | 0.00% | 312.89% | -4.90 | -3.05 | -14.90 | -8.61 |
| BSLK | Bolt Projects Holdings, I… | $0.14 | 285.47K | +295,625% | +2,052% | — | +2,957,172% | -0.09 | -0.68 | 4.27 | -0.24 | — | -0.68 | -6.77% | -3030.44% | -4762.78% | 107.95% | 105.55% | -358.28% | -1.53 | -27.66 | 1.28 | 0.64 | -0.15 | -4654.00% | -6010.00% | -4643.00% | -276.09% | -2.36 | 41.02% | 0.00% | 0.00% | 392.03% | -0.37 | -0.96 | 11.31 | -63.62 |
| CAPN | Cayson Acquisition Corp O… | $10.79 | 84.49M | — | — | — | — | 156.12 | 1.25 | — | 155.14 | — | 1.25 | 0.00% | — | — | — | — | — | 0.00 | — | 5.77 | 4.52 | -0.98 | — | — | — | -0.50% | -3.58 | — | 0.00% | 0.00% | 0.00% | -262.34 | -199.79 | — | 20.18 |
| DYCQ | DT Cloud Acquisition Corp… | $11.18 | 32.37M | — | — | — | — | 27.65 | 0.89 | — | 27.58 | — | 0.89 | 0.00% | — | — | 6.44% | -2.09% | 6.20% | 0.00 | — | 0.57 | 0.51 | -0.07 | -358214.00% | — | -1435262.00% | -1.10% | -2.31 | -1.95% | 4.79% | 132.40% | 5.27% | -85.10 | -91.00 | — | 18.51 |
| HUIZ | Huize Holding Limited | $2.01 | 1.01M | +18,835% | +48,601% | +5,278% | — | 22.48 | 0.03 | 0.01 | -8.79 | — | 0.04 | 30.48% | -1.68% | -0.05% | 0.14% | -5.79% | 0.06% | 0.22 | — | 1.44 | 1.22 | -9.30 | -10091.00% | 446.00% | -12173.00% | -182.38% | -0.05 | -7.94% | 0.00% | 0.00% | 545.72% | 6.43 | 5.80 | -0.11 | 0.87 |
| NOEM | CO2 Energy Transition Cor… | $10.36 | 99.31M | — | — | — | — | 10530.00 | 0.41 | — | 413.44 | — | 0.41 | 0.00% | — | — | 0.01% | -0.29% | 0.01% | 0.00 | -226.44 | 2.63 | 2.14 | -14.54 | -10098.00% | — | 16640.00% | -1.10% | -0.69 | -0.91% | 0.00% | 0.00% | 4.95% | -108.77 | -87.61 | — | 6.59 |
| NOEMW | CO2 Energy Transition Cor… | $0.12 | 1.17M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 0.01% | -0.29% | 0.01% | 0.00 | -226.44 | 2.63 | 2.14 | -14.54 | -10098.00% | — | 16640.00% | — | -0.69 | -0.91% | — | 0.00% | — | — | — | — | — |
| RMCO | Royalty Management Holdin… | $3.82 | 57.84M | +9,865% | -90% | -77% | — | -130.95 | 1.10 | 18.54 | 183.06 | — | 1.28 | 97.19% | -38.70% | -14.16% | -0.98% | -2.41% | -0.80% | 0.04 | -2.31 | 0.76 | 0.56 | 5.87 | -9050.00% | 6521.00% | -28860.00% | 3.48% | 0.65 | 4.02% | 0.00% | 0.00% | 11.64% | -49.49 | 29.65 | 19.15 | 6.43 |
About Top KingWin Ltd
Top KingWin Ltd provides corporate business training, corporate consulting, and advisory and transaction services in the People's Republic of China. It serves entrepreneurs and executives in small and medium enterprises. The company was founded in 2018 and is headquartered in Guangzhou, China. Top KingWin Ltd operates as a subsidiary of Xu Ruilin Capital CO., Ltd.
- CEO
- Ruilin Xu
- Employees
- 85
- Beta
- 2.40
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($72.37 ÷ —) − 1 = — (DCF, example).