JG
Aurora Mobile Ltd
Price:  
11.20 
USD
Volume:  
22,354.00
China | Software
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

JG Intrinsic Value

-95.30 %
Upside

What is the intrinsic value of JG?

As of 2025-07-09, the Intrinsic Value of Aurora Mobile Ltd (JG) is 0.53 USD. This JG valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 11.20 USD, the upside of Aurora Mobile Ltd is -95.30%.

The range of the Intrinsic Value is 0.02 - 1.85 USD

Is JG undervalued or overvalued?

Based on its market price of 11.20 USD and our intrinsic valuation, Aurora Mobile Ltd (JG) is overvalued by 95.30%.

11.20 USD
Stock Price
0.53 USD
Intrinsic Value
Intrinsic Value Details

JG Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) (0.82) - (0.49) (0.73) -106.5%
DCF (Growth 10y) 0.02 - 1.85 0.53 -95.3%
DCF (EBITDA 5y) 0.80 - 5.23 2.79 -75.1%
DCF (EBITDA 10y) 1.07 - 6.46 3.31 -70.5%
Fair Value -2.68 - -2.68 -2.68 -123.93%
P/E (3.38) - (5.34) (5.00) -144.7%
EV/EBITDA (0.06) - 57.30 18.92 68.9%
EPV (2.50) - (3.64) (3.07) -127.4%
DDM - Stable (1.13) - (3.76) (2.45) -121.9%
DDM - Multi 0.47 - 1.31 0.71 -93.7%

JG Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 71.64
Beta 0.51
Outstanding shares (mil) 6.40
Enterprise Value (mil) 72.06
Market risk premium 4.60%
Cost of Equity 10.09%
Cost of Debt 4.48%
WACC 10.06%