Jianan Yunzhi Research Report: The stock price is moderately underestimated, but the increase in the next year is limited

In the future, there may be a slight decline and a high correlation with the price of BTC

to sum up

Although Jianan Yunzhi reported lower-than-expected growth in the first three quarters of 2019, the growth rate of the entire industry was also declining due to the Bitcoin bear market. However, the company's free cash flow and revenue both declined significantly, along with higher cost of sales. There may be a slight decline in the future.


1. Mining machine business: We expect the core business will continue to grow well and occupy more market share. The company will use the cash obtained from the listing to strengthen R & D and further accelerate the launch of new products.

2. Expectation of Bitcoin price increase: The total supply of Bitcoin is limited to 21 million pieces. Every time 210,000 bitcoins are newly mined, miners receive half of the block reward for mining, and the bitcoin halving is every four years An event that happened once. "Half" means that the number of bitcoins produced per block is halved, and the supply of bitcoin is slowed down. The market price is directly proportional to the quantity demanded and inversely proportional to the supply quantity. The market expects that halving Bitcoin will directly cause the price of Bitcoin to rise, and the demand for mining machines will be more intense.


Net cash flow loss-During the year ended December 31, 2018, Jianan Yunzhi ’s operating activities had a negative cash flow of 12.7 million yuan (US $ 1.8 million), which During the month, it suffered another net loss of 236.3 million yuan (US $ 33.1 million). Jianan Yunzhi may not be able to maintain or increase profitability in the long term. The inability to generate positive cash flow from operating activities will greatly affect financing costs.

Discounted cash flow analysis (DCF)

Based on the weighted average capital cost of 4.355%, operating income growth rate of 10%, and long-term growth rate of 3.5%, we estimate the intrinsic value of Jianan Yunzhi as $ 2.11.

Comparative analysis of similar companies (Comps)

After analyzing the basic situation, we conclude that, assuming a 25% percentile of P / E and P / TBV to convert the stock price, we estimate that the intrinsic value of Jianan Yunzhi is $ 2.315.

Total value calculation

We weighted the two analysis methods by 60% (DCF) and 40% (Comps), respectively, and the final target price was $ 2.21. We studied the hidden value based on the 25th percentile price-earnings ratio and P / TBV multiples. The implied stock price in P / TBV multiples is $ 1.87, and the median in P / E multiples is $ 2.76. Our target price of $ 2.21 is almost exactly between these two numbers.


  • Beware of illegal financial activities under the banner of blockchain and new technologies. The standard consensus firmly resists the use of blockchain for illegal fund-raising, online pyramid schemes, ICOs, various variants, and dissemination of bad information.

We will continue to update Blocking; if you have any questions or suggestions, please contact us!


Was this article helpful?

93 out of 132 found this helpful

Discover more


Webster's rating is constantly changing, asserting that Cardano is far stronger than EOS

Source: Shallot blockchain Weiss Ratings, a cryptocurrency rating agency, recently said that Cardano (ADA) is far str...


Cardano (ADA) Price Threatens Bearish Breakout Amid Stagnating TVL

With a recent rebound back towards $0.50, the Cardano (ADA) price has shown resilience following a brief dip below $0...


Is CoinDesk selling at a loss with a valuation of $125 million after being in business for ten years?

On the occasion of its tenth anniversary and after being held by DCG Group for eight years, CoinDesk, the cryptocurre...


Cardano's DeFi Ecosystem Flourishes Total Value Surges to Almost $450M as ADA Rockets 17% on Layer 1 Push!

This week, the total value locked (TVL) of Cardano-based tokens skyrocketed to more than $440 million, surpassing the...


Cardano (ADA) Faces Price Dip Amid Crypto Sell-Off and Macro Headwinds

On Wednesday, Cardano (ADA) experienced a decrease of 7.5% in value. This cryptocurrency is the driving force behind ...


Bitcoin Battles Between Bulls and Bears: Understanding the Current Market

Although analysts have shown a negative outlook in the short term, the launch of new Bitcoin ETFs has brought about s...