Ticker League

Fair Value for SharonAI Holdings, Inc. Class A Common Stock (SHAZ)

See growth priced into SharonAI Holdings, Inc. Class A Common Stock (SHAZ): reverse DCF, implied rate vs history and analysts, FCF view. Free intrinsic value calculator for education.

Analysis
Capital Return

Stock price

$67.91

EPS (TTM)

N/A

3Y EPS CAGR

—

Fair value @ hist. growth

—

This analysis is for informational purposes only and is not financial advice. Scenario prices and DCF-style figures depend on your assumptions and data from public filings and estimates. They are not forecasts of future returns.

Reverse DCF did not solve for the current inputs — adjust discount rate, terminal growth, or horizon below.

Model inputs

Move sliders to test how the reverse DCF reacts. Historical-growth markers show where the company has actually grown over the last cycle.

Discount rate (cost of equity proxy)15.0%
Terminal growth2.50%
Projection years10 yr

Historical multiples

Each bar is the trailing five-year range (low left, high right). Filled portion runs from low to today; the dot marks today; the small tick marks the five-year median. Low, median, and high are listed under each bar.

P/SToday1072.2· flat range
5Y low1072.2
Median1072.2
5Y high1072.2

PEG

0.17

Low vs growth

Net debt

$65M

Total debt − cash

Beta

6.08

Vs market benchmark

Annual diluted EPS

Per-share earnings by fiscal year — last 3 years anchor the CAGR reference above.

Scale: -2.18 to -2.18 EPS; horizontal line at 0. Fiscal years with no row in the database are omitted.

Frequently asked questions

SharonAI Holdings, Inc. Class A Common Stock (SHAZ) Key Financials

Charts, filings, and peer comparison for every metric

Explore more

Deep-dives across the income statement, cash flow, capital return, and valuation

Capital Return