AIFU Inc. (AIFU) valuation
Bring your own price
Enter a share price and a discount rate — every multiple, the earning-power value and the reverse-DCF below recompute on the spot from AIFU Inc.'s latest SEC EDGAR filings. Change either input and the whole page follows.
The prefilled 8.9% is a plain CAPM cost of equity at β = 1: the 10-year Treasury yield (4.46%, 2026-06-18, U.S. Treasury 10-yr) plus the U.S. equity risk premium (4.46%, Damodaran 2026-01-01). Build a firmer per-company rate with the cost-of-equity and WACC calculators, then paste it here.
Share price — · awaiting your input
Market Capitalization
Price-to-Earnings
Earnings Yield
Price-to-Free-Cash-Flow
Free-Cash-Flow Yield
Price-to-Sales
Price-to-Book
Fundamentals from the filings
Every model input below comes straight from AIFU Inc.'s SEC EDGAR XBRL filings — these are the denominators and bridge inputs the calculator pairs with your price and rate.
Trailing twelve months · FY2025 (year ending 2025-12-31)
- Revenue
- ¥556.6M
- EBIT (GAAP)
- -¥39.1M
- EBIT margin
- -7.0%
- Operating cash flow
- -¥16.3M
- CapEx
- ¥3.3M
- D&A
- ¥5.3M
- Free cash flow
- -¥19.6M
- Stock-based comp
- ¥17.0M
- YoY revenue growth
- -58.2%
Balance sheet · 20-F · period ending 2025-12-31
- Cash & equivalents
- ¥31.1M
- Total debt
- ¥211.8M
- Stockholders' equity
- ¥478.5M
- Excess cash
- ¥20.0M
Total debt = Debt securities (¥125.0M) + Short-term borrowings (¥56.0M) + Operating lease liability (¥30.8M) .
Excess cash = total cash − an operating-cash floor of 2% of TTM revenue (¥11.1M) that a buyer couldn't pocket without starving operations.
Share count
- Diluted shares (TSM-scaled)
- 10.1M
Method: weighted-average diluted shares (no point-in-time count tagged). See the diluted-shares methodology for why this count denominates EPV/share and the reverse-DCF equity bridge.