AIFU Inc. (AIFU)
Insurance Agents, Brokers & Service
Latest Price
$34.70
TTM P/E
80.70
Normalized P/E
80.70
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $0.42
Book value / share: $0.06
Formula: √(22.5 × EPS × BVPS)
Graham Number
$0.76
98% downside
Norm. op. income: $169M (median of 7yr)
Tax rate: 21%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$1.70
95% downside
Base FCF: $111M (median of recent 5yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$7.80
78% downside
EPS: $0.42
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$6.30
82% downside