As of 2025-05-18, the Intrinsic Value of Ihuman Inc (IH) is 10.05 USD. This IH valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.39 USD, the upside of Ihuman Inc is 320.50%.
The range of the Intrinsic Value is 9.04 - 11.50 USD
Based on its market price of 2.39 USD and our intrinsic valuation, Ihuman Inc (IH) is undervalued by 320.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 9.04 - 11.50 | 10.05 | 320.5% |
| DCF (Growth 10y) | 10.90 - 13.94 | 12.15 | 408.3% |
| DCF (EBITDA 5y) | 9.77 - 13.61 | 11.57 | 383.9% |
| DCF (EBITDA 10y) | 11.58 - 16.11 | 13.66 | 471.5% |
| Fair Value | 2.56 - 2.56 | 2.56 | 6.96% |
| P/E | 4.14 - 13.86 | 7.30 | 205.4% |
| EV/EBITDA | 8.71 - 15.95 | 11.89 | 397.7% |
| EPV | 2.73 - 2.70 | 2.72 | 13.7% |
| DDM - Stable | 3.56 - 7.30 | 5.43 | 127.1% |
| DDM - Multi | 3.56 - 5.85 | 4.44 | 85.9% |
| Market Cap (mil) | 118.60 |
| Beta | 0.43 |
| Outstanding shares (mil) | 49.62 |
| Enterprise Value (mil) | -25.26 |
| Market risk premium | 4.60% |
| Cost of Equity | 8.68% |
| Cost of Debt | 5.00% |
| WACC | 6.77% |