Erayak Power Solution Group Inc
NASDAQ:RAYA
Intrinsic Value
The intrinsic value of one RAYA stock under the Base Case scenario is 167.49 USD. Compared to the current market price of 3.32 USD, Erayak Power Solution Group Inc is Undervalued by 98%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Fundamental Analysis
Revenue & Expenses Breakdown
Erayak Power Solution Group Inc
Balance Sheet Decomposition
Erayak Power Solution Group Inc
| Current Assets | 33.1m |
| Cash & Short-Term Investments | 532.6k |
| Receivables | 13.5m |
| Other Current Assets | 19.1m |
| Non-Current Assets | 12.9m |
| PP&E | 8.6m |
| Intangibles | 62k |
| Other Non-Current Assets | 4.3m |
Free Cash Flow Analysis
Erayak Power Solution Group Inc
| USD | |
| Free Cash Flow | USD |
Earnings Waterfall
Erayak Power Solution Group Inc
|
Revenue
|
30.3m
USD
|
|
Cost of Revenue
|
-26.3m
USD
|
|
Gross Profit
|
4m
USD
|
|
Operating Expenses
|
-5.1m
USD
|
|
Operating Income
|
-1.2m
USD
|
|
Other Expenses
|
41.3k
USD
|
|
Net Income
|
-1.1m
USD
|
RAYA Profitability Score
Profitability Due Diligence
Erayak Power Solution Group Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
Score
Erayak Power Solution Group Inc's profitability score is 39/100. The higher the profitability score, the more profitable the company is.
RAYA Solvency Score
Solvency Due Diligence
Erayak Power Solution Group Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Score
Erayak Power Solution Group Inc's solvency score is 53/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
RAYA Price Targets Summary
Erayak Power Solution Group Inc
Dividends
Current shareholder yield for RAYA 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?