KXIN — Valuation Models

Interactive models with editable assumptions. All calculations run client-side.

Valuation Summary

Model	Intrinsic Value	vs Price ($0.49)
DCF	$90.32	+18518.5%
Graham Number	—	—
Reverse DCF	—	implied g: -20.0%
DDM	—	—
EV/EBITDA	—	—

Values reflect default assumptions. Adjust inputs in each model below to update.

1 — Discounted Cash Flow (DCF)

Assumptions

Base FCF($B)Yahoo: $3.78M

Near-term growth (yrs 1–5)(%)Rev: — / EPS: —

Long-term growth (yrs 6–10)(%)

Terminal growth rate(%)

WACC(%)Computed: 8.21%

Computed WACC: 8.21%

Cost of equity (Re)11.00%(Rf 4.30% + β 1.22 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)74.61%

Debt weight (D/V)25.39%

Results

Intrinsic Value / share$102.89

Current Price$0.49

Upside / Downside+21109.3%

Net Debt (used)-$402,000

Sensitivity: WACC (rows) × Near-term g (cols)

WACC \ Near-term	-3.0%	1.0%	5.0%	9.0%	13.0%
7.0%	$91.09	$109.40	$130.70	$155.36	$183.75
8.0%	$74.98	$89.72	$106.84	$126.62	$149.39
9.0%	$63.81	$76.09	$90.32	$106.75	$125.63
10.0%	$55.62	$66.09	$78.21	$92.19	$108.23
11.0%	$49.34	$58.44	$68.96	$81.07	$94.95

2 — Graham Number

Assumptions

MultiplierGraham used 22.5 (15× P/E × 1.5× P/B)

EPS (trailing)($)Yahoo: $-626.70

Book Value / share($)Yahoo: $4.54

Results

Graham Number requires positive EPS and positive Book Value per share. EPS is zero or negative.

Graham Number—

Current Price$0.49

Margin of Safety—

Formula: √(22.5 × max(0,EPS) × max(0,BVPS))

3 — Reverse DCF (Implied Growth)

Assumptions

WACC(%)Computed: 8.21%

Terminal growth rate(%)

Computed WACC: 8.21%

Cost of equity (Re)11.00%(Rf 4.30% + β 1.22 × ERP 5.50%)

Cost of debt (Rd)0.00%(no debt / unavailable → 0%)

Tax rate (T)21.00%(US statutory fallback)

Equity weight (E/V)74.61%

Debt weight (D/V)25.39%

Results

Current Price$0.49

Implied Near-term FCF Growth-20.0%

Historical Revenue Growth—

Historical Earnings Growth—

Base FCF (TTM)$3.78M

Implied growth is the FCF growth rate (yrs 1–5) that makes the DCF intrinsic value equal the current price. Long-term growth is set to half the implied near-term rate.

4 — Dividend Discount Model (DDM)

Assumptions

Annual dividend D0($/share)Yahoo: —

Dividend growth rate (g)(%)

Required return (r)(%)

Results

This company does not pay a dividend. DDM is not applicable — the intrinsic value shown uses D0 = $0 unless you enter a hypothetical dividend above.

DDM Intrinsic Value / share—

Current Price$0.49

Upside / Downside—

Formula: D0 × (1+g) / (r − g)

5 — EV/EBITDA Multiple

Assumptions

EBITDA($B)Yahoo: -$17.42M

Target EV/EBITDA multipleCurrent: -0.0×

Net Debt($B)Default: -$402,000

Results

Implied Equity Value / share$1.61

Current Price$0.49

Upside / Downside+231.0%

Implied EV$783,900

← Overview Financial Statements ← Companies