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