China And Asia EdTech Will Surge Despite Regulatory Risks

AnalystHighTarget

Not Invested

Consensus Narrative from 3 Analysts

Published

19 Jul 25

AnalystHighTarget's Fair Value

US$15.99

44.9% undervalued

10 Sep

US$8.82

403.7%

-9.4%

403.7%

-9.4%

You can edit this narrative until Jul 19 9:26 PM. Then, changes will post as Updates.

Author's Valuation

US$16.0

44.9% undervalued

AnalystHighTarget Fair Value

Narrative

Updates0

AnalystHighTarget Fair Value

US$15.99

44.9% undervalued

Future estimation in

% p.a.

Decrease

Increase

Current revenue growth rate

5.35%

Consumer Services revenue growth rate

0.52%

Risk Level (Discount Rate)

Our default considers factors like the company's size, volatility, profitablity and country of operation.

Decrease

Increase

Current discount rate

7.48%

Calculation

CN¥391.67m

Earnings '28

22.09x

PE Ratio '28

CN¥8.65b

Market Cap '28

CN¥8.65b

Market Cap '28

61.14m

No. shares '28

CN¥141.50

Share Price '28

CN¥141.50 Share Price '28

Discounted to 2025 @ 7.46% p.a.

CN¥114.02

Fair Value '25

CN¥114.02 Fair Value '25

Converted to USD @ 0.1404 CNY/USD Exchange Rate

US$16.01

Fair Value '25