EverProX Technologies stock: fair value
300548.SZThe fair value of EverProX Technologies under our model is $13.65, the price is 43% 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 $9.10 and expensive above $27.31 (uncertainty very high, based on the price swings of the past year).
The two parts of the fair value come to $16.36 (cash-flow model) and $10.95 (industry comparison), and the gap between them shows how uncertain the estimate is. The price is above both.
Calculated with a cost of equity of 8.4%. At 9.4% the fair value would be $12.38, at 7.4% it would be $15.44.
Where the number comes from
Half from the cash-flow model, half from earnings times the industry P/E (31.8).
Ten-year cash-flow model from smoothed free cash flow and its past growth until it reaches 2.3%. Discounted at 8.4% (government bond yield 2.3% plus beta 1.18 times a risk premium of 5.2%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $16.36 per share: free cash flow for the next ten years, each year discounted to today at 8.4%, plus the terminal value for the years after. The table explains the calculation; it is not a recommendation.
Calculation as a table
| Year | Free cash flow | Source | Discount factor | Present value (discounted at 8.4%) |
|---|---|---|---|---|
| 2026 | $123.76M | extrapolated at 51.7% | 0.9226 | $114.18M |
| 2027 | $169.41M | extrapolated at 36.9% | 0.8512 | $144.19M |
| 2028 | $214.32M | extrapolated at 26.5% | 0.7853 | $168.3M |
| 2029 | $255.57M | extrapolated at 19.3% | 0.7245 | $185.16M |
| 2030 | $291.78M | extrapolated at 14.2% | 0.6684 | $195.03M |
| 2031 | $322.74M | extrapolated at 10.6% | 0.6167 | $199.02M |
| 2032 | $348.95M | extrapolated at 8.1% | 0.5689 | $198.52M |
| 2033 | $371.2M | extrapolated at 6.4% | 0.5249 | $194.84M |
| 2034 | $390.35M | extrapolated at 5.2% | 0.4842 | $189.02M |
| 2035 | $407.14M | extrapolated at 4.3% | 0.4468 | $181.89M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $1.77B |
| Terminal value: cash flow 2035 × (1 + 2.3%) / (8.4% − 2.3%) | $6.85B |
| Present value of terminal value (× 0.4468) | $3.06B |
| Equity value (sum plus present value of terminal value) | $4.83B |
| Shares (diluted) | 295.25M |
| Value per share (equity value divided by shares) | $16.36 |
| Earnings per share, last twelve months | $0.34 |
| × 31.8 (industry P/E) | $10.95 |
| Fair value (average of both parts) | $13.65 |
The model uses free cash flow after interest, which belongs to shareholders, discounted at the cost of equity. Net debt is therefore not deducted again.
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 Neutral, published since 7 Nov 2026 (in the score history since 16 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.