Golden Sun Education Group Ltd
NASDAQ:GSUN
Intrinsic Value
The intrinsic value of one GSUN stock under the Base Case scenario is 6.51 USD. Compared to the current market price of 3.16 USD, Golden Sun Education Group Ltd is Undervalued by 51%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Golden Sun Education Group Ltd
GSUN is trading at a similar level to its average valuation over the past 2 years. What does this mean?
Fundamental Analysis

Revenue & Expenses Breakdown
Golden Sun Education Group Ltd
Balance Sheet Decomposition
Golden Sun Education Group Ltd
Current Assets | 14.6m |
Cash & Short-Term Investments | 12.7m |
Receivables | 826.9k |
Other Current Assets | 1.1m |
Non-Current Assets | 6.9m |
Long-Term Investments | 4.6m |
PP&E | 1.9m |
Other Non-Current Assets | 469.2k |
Free Cash Flow Analysis
Golden Sun Education Group Ltd
USD | |
Free Cash Flow | USD |
Earnings Waterfall
Golden Sun Education Group Ltd
Revenue
|
10.2m
USD
|
Cost of Revenue
|
-7.8m
USD
|
Gross Profit
|
2.4m
USD
|
Operating Expenses
|
-4.9m
USD
|
Operating Income
|
-2.6m
USD
|
Other Expenses
|
-1.1m
USD
|
Net Income
|
-3.7m
USD
|
GSUN Profitability Score
Profitability Due Diligence
Golden Sun Education Group Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
Score
Golden Sun Education Group Ltd's profitability score is 25/100. The higher the profitability score, the more profitable the company is.
GSUN Solvency Score
Solvency Due Diligence
Golden Sun Education Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Score
Golden Sun Education Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
GSUN Price Targets Summary
Golden Sun Education Group Ltd
Dividends
Current shareholder yield for GSUN is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one GSUN stock under the Base Case scenario is 6.51 USD.
Compared to the current market price of 3.16 USD, Golden Sun Education Group Ltd is Undervalued by 51%.