E

Erayak Power Solution Group Inc
NASDAQ:RAYA

Watchlist Manager
Erayak Power Solution Group Inc
NASDAQ:RAYA
Watchlist
Price: 4.04 USD -6.26% Market Closed
Market Cap: 3.6m USD

Intrinsic Value

The intrinsic value of one RAYA stock under the Base Case scenario is 154.73 USD. Compared to the current market price of 4.04 USD, Erayak Power Solution Group Inc is Undervalued by 97%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

RAYA Intrinsic Value
154.73 USD
Undervaluation 97%
Intrinsic Value
Price
E
Worst Case
Base Case
Best Case
Compare RAYA to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about RAYA?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Erayak Power Solution Group Inc

Balance Sheet Decomposition
Erayak Power Solution Group Inc

Current Assets 35.9m
Cash & Short-Term Investments 177.1k
Receivables 13.6m
Other Current Assets 22.1m
Non-Current Assets 13.3m
PP&E 10.2m
Intangibles 2.6m
Other Non-Current Assets 521.7k
Current Liabilities 16.7m
Accounts Payable 5.6m
Accrued Liabilities 1.5m
Short-Term Debt 4.5m
Other Current Liabilities 5.1m
Non-Current Liabilities 6m
Long-Term Debt 6m
Efficiency

Free Cash Flow Analysis
Erayak Power Solution Group Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
Erayak Power Solution Group Inc

Revenue
27.1m USD
Cost of Revenue
-22.5m USD
Gross Profit
4.6m USD
Operating Expenses
-5.5m USD
Operating Income
-908.2k USD
Other Expenses
334.1k USD
Net Income
-574.1k USD
Fundamental Scores

RAYA Profitability Score
Profitability Due Diligence

Erayak Power Solution Group Inc's profitability score is 40/100. The higher the profitability score, the more profitable the company is.

Healthy Gross Margin
Sustainable 3Y Average Gross Margin
Low 3Y Average Net Margin
Low 3Y Average Operating Margin
40/100
Profitability
Score

Erayak Power Solution Group Inc's profitability score is 40/100. 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 50/100. The higher the solvency score, the more solvent the company is.

High Altman Z-Score
Low D/E
Long-Term Solvency
Short-Term Solvency
50/100
Solvency
Score

Erayak Power Solution Group Inc's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

RAYA Price Targets Summary
Erayak Power Solution Group Inc

There are no price targets for RAYA.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

Dividends

Erayak Power Solution Group Inc
does not pay dividends
Shareholder Yield

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?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y