Goldenmax International Technology stock: fair value
002636.SZThe fair value of Goldenmax International Technology under our model is $6.76, the price is 45% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Modestly overvaluedIn our model the price counts as cheap below $4.51 and expensive above $13.52 (uncertainty very high, based on the price swings of the past year).
The two parts of the fair value come to $0.19 (cash-flow model) and $13.32 (industry comparison), and the gap between them shows how uncertain the estimate is.
Calculated with a cost of equity of 9.1%. At 10.1% the fair value would be $6.75, at 8.1% it would be $6.78.
Where the number comes from
Half from the dividend model, half from earnings times the industry P/E (31.5).
Dividend model: the dividend grows by 2.3% a year for good and is discounted at 9.1% (government bond yield 2.3% plus beta 1.31 times a risk premium of 5.2%).
Calculate with your own assumptionsThe calculation step by step
With these figures the dividend model arrives at $0.19 per share: next year's dividend divided by the gap between the discount rate and growth. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Step | Value |
|---|---|
| Dividend per share | $0.01 |
| Next dividend: × (1 + 2.3%) | $0.01 |
| Value per share: next dividend / (9.1% − 2.3%) | $0.19 |
| Earnings per share, last twelve months | $0.42 |
| × 31.5 (industry P/E) | $13.32 |
| Fair value (average of both parts) | $6.76 |
Data status and sources
- Score
- Daily value of 13 Nov 2026, recalculated nightly
- Price
- Closing price of 12 Nov 2026
- Latest annual report
- Fiscal year 2025, period end 31 Dec 2025
- Currency
- Amounts in US dollars, converted at the ECB reference rate of 12 Nov 2026 ($1 = CN¥6.6683)
- Source
- Financial statements, ratios and prices from Financial Modeling Prep (FMP), based on the company's reports. MEQIRI calculates the score and fair value from them.
Mandatory disclosures for this rating
- ; time horizon around 12 months
- Rated Strong, published since 7 Nov 2026 (in the score history since 31 Oct 2026)
- Valuation signal Fairly valued since 7 Nov 2026
- End-of-day prices, metrics cached for up to 24 hours
- Score and fair value are estimates from a disclosed model. They are not facts and not a price target.
- Produced by SSM Ventures UG (haftungsbeschränkt), responsible person Sven Brostmeyer, Managing Director, automatically according to the disclosed model.
- Not investment advice. Losses up to and including a total loss are possible. Personal circumstances are not considered.