Glarun Technology stock: fair value
600562.SSThe fair value of Glarun Technology under our model is $1.39, the price is 197% above.
The fair value is an estimate from our model, not a price target.
Daily figure as of 13 Nov 2026
Valuation signal
Significantly overvaluedIn our model the price counts as cheap below $1.00 and expensive above $2.32 (uncertainty high, based on the price swings of the past year).
The two parts of the fair value come to $0.68 (cash-flow model) and $2.11 (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 $1.35, at 7.4% it would be $1.46.
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 1.19 times a risk premium of 5.1%); no analyst estimates were available.
Calculate with your own assumptionsThe calculation step by step
With these figures the cash flow model arrives at $0.68 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 | $53.83M | extrapolated at −0.1% | 0.9222 | $49.64M |
| 2027 | $54.16M | extrapolated at 0.6% | 0.8505 | $46.07M |
| 2028 | $54.77M | extrapolated at 1.1% | 0.7843 | $42.96M |
| 2029 | $55.58M | extrapolated at 1.5% | 0.7233 | $40.2M |
| 2030 | $56.54M | extrapolated at 1.7% | 0.6671 | $37.72M |
| 2031 | $57.62M | extrapolated at 1.9% | 0.6152 | $35.45M |
| 2032 | $58.79M | extrapolated at 2.0% | 0.5673 | $33.35M |
| 2033 | $60.03M | extrapolated at 2.1% | 0.5232 | $31.41M |
| 2034 | $61.33M | extrapolated at 2.2% | 0.4825 | $29.59M |
| 2035 | $62.69M | extrapolated at 2.2% | 0.4450 | $27.9M |
| Step | Value |
|---|---|
| Sum of present values (ten years) | $374.29M |
| Terminal value: cash flow 2035 × (1 + 2.3%) / (8.4% − 2.3%) | $1.05B |
| Present value of terminal value (× 0.4450) | $466.03M |
| Equity value (sum plus present value of terminal value) | $840.32M |
| Shares (diluted) | 1.24B |
| Value per share (equity value divided by shares) | $0.68 |
| Earnings per share, last twelve months | $0.07 |
| × 31.8 (industry P/E) | $2.11 |
| Fair value (average of both parts) | $1.39 |
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 Weak since 12 Nov 2026, previously Neutral
- Valuation signal Overvalued 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.