Huize Holding Limited (HUIZ) 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 Huize Holding Limited'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 Huize Holding Limited'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
- ¥1.58B
- EBIT (GAAP)
- ¥6.7M
- EBIT margin
- 0.4%
- Operating cash flow
- ¥17.9M
- CapEx
- ¥8.2M
- D&A
- ¥13.8M
- Free cash flow
- ¥9.6M
- Stock-based comp
- ¥18.5M
- YoY revenue growth
- 26.7%
Balance sheet · 20-F · period ending 2025-12-31
- Cash & investments
- ¥253.8M
- Total debt
- ¥92.2M
- Stockholders' equity
- ¥411.2M
- Excess cash
- ¥222.1M
Total debt = Long-term debt (current + noncurrent) (¥7.0M) + Short-term borrowings (¥53.0M) + Operating lease liability (¥32.2M) .
Excess cash = total cash − an operating-cash floor of 2% of TTM revenue (¥31.6M) that a buyer couldn't pocket without starving operations.
Share count
- Diluted shares (TSM-scaled)
- 1009.2M
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.