DTSS · Intrinsic value
Is Datasea Intelligent Technology Ltd. (DTSS) overvalued or undervalued?
Datasea Intelligent Technology Ltd. (DTSS) trades at the delayed market price of $0.55 a share. That price already implies revenue growth of 11.6% a year for 5 years. TickerWorth's fair value is $0.75 a share (priced within our range of $0.49 – $0.87). We do not call it over- or undervalued from inside our range.
Model by Miraaj Patel · generated from market data · Updated Oct 19, 2026 · How these pages are made
Is DTSS fairly valued?
- Fair value
- $0.75
- Market price
- $0.55
- Upside to fair value
- +36.5%
- Verdict
- Priced within our range of $0.49 – $0.87
Reverse DCF, on our cash-flow model rather than the fair value above: Today's price implies revenue growth of 11.6% a year for 5 years; our model assumes −3.1% a year on average over the same horizon.
What is DTSS's TickerWorth Score?
A weaker business than almost every company
Compared with Technology companies in US
Its strongest point: looks cheap on the numbers. Its weakest: profitability is weak.
- Value · 65 of 100
Cheaper than 65% of Technology companies in US
- Price vs worth · 46 of 100
- Quality · 10 of 100
More profitable than 10% of Technology companies in US
- Financial health · 16 of 100
Financially stronger than 16% of Technology companies in US
- Growth · 0 of 100
Growing faster than almost none of the Technology companies in US
- Momentum · 0 of 100
Outperformed almost none of the Technology companies in US over the past year
Confidence: Low confidence · Scored
Get the Undervalued Company of the Week.
DTSS DCF valuation, input by input
TickerWorth's fair value for Datasea Intelligent Technology Ltd. (DTSS) is $0.75 a share, against the delayed market price of $0.55 (priced within our range of $0.49 – $0.87). We do not call it over- or undervalued from inside our range. It is a model estimate, and every input behind it is sourced below.
Read the full reasoning
For this company that blend leans on peer multiples: our discounted-cash-flow model understates a business growing this fast, so read the gap as how the market prices it against comparable companies, not as a finding on cash flow. This is an educational model, not a price target or a recommendation.
The valuation discounts Datasea Intelligent Technology Ltd.'s projected free cash flows at a weighted-average cost of capital (WACC) of 7.9%, with a long-run terminal growth rate of 2.5%. About 76% of the enterprise value comes from the terminal value — the portion beyond the explicit forecast window — which is typical for a stable, cash-generative business and a reminder that small changes in the discount rate or terminal growth assumption swing the intrinsic value meaningfully.
Running the DCF in reverse — solving for the growth the current price already assumes — the market is implying roughly 11.6% annual revenue growth for DTSS. Our base case instead compounds to about -3.1% a year over the same forecast, so the market is pricing in materially faster growth than our base case. The reverse-DCF is a quick sanity check: it reframes 'is this stock cheap?' as 'do I believe the growth the price requires?' rather than arguing over a single point estimate of fair value.
Sensitivity matters more than any single number. Across a reasonable band of discount-rate assumptions, DTSS's modeled DCF value ranges from about $0.10 to $0.78 per share. If that range still sits below today's price, the market is optimistic relative to the model across the whole band; if it brackets the price, the stock is roughly fairly valued on our assumptions. Use the interactive slider to see exactly where your own cost-of-capital view lands.
How to read this page: the DCF fair value is what Datasea Intelligent Technology Ltd. would be worth if its cash flows grow as modeled and are discounted at the stated WACC. The assumptions table shows every input and its source; the reverse-DCF shows what the market believes; the sensitivity band shows how fragile the answer is. None of this is investment advice — it is a transparent, auditable framework for forming your own view of DTSS's intrinsic value. Figures update as new filings and prices come in.
Every input behind DTSS's DCF
| Input | Value |
|---|---|
| Base-year revenueLive feed — totalRevenue (TTM) | $40,700,000 |
| Base EBIT marginComputed — trailing operatingMargins, held roughly flat | 2.0% |
| Forecast revenue growthESTIMATEAssumption — TickerWorth's 5-year explicit forecast | -10% → -6% → -3% → 0% → 4% |
| Risk-free rateLive feed — US 10-year Treasury yield (^TNX) | 5.2% |
| BetaLive feed — yfinance, 5-year monthly beta vs the S&P 500 (clamped to 0.4–2.5) | 0.79 |
| Terminal growthESTIMATEAssumption — TickerWorth house default 2.5%, held below WACC | 2.5% |
| Diluted sharesLive feed — sharesOutstanding | 14M |
| Market priceLast known price · as of 2026-10-19 21:02 UTC | $0.55 |
Change DTSS's assumptions
The discount-rate dial and the editable model
ProChange growth, margin and WACC yourself — Pro (7-day free trial, card required).
What does Datasea Intelligent Technology Ltd. do?
What does it do?
Datasea Intelligent Technology Ltd., together with its subsidiaries, provides advanced acoustic products and solutions to businesses and individual users worldwide. The company offers acoustic health products and services, including the Tianer series of acoustic air sterilization and purification products; non-contact acoustic sleep and sleep-assistance products; acoustic foot-health management products; smart ultrasonic head-care and cleansing products; and smart ultrasonic head-care and cleansing products. It operates in the Software - Infrastructure industry (Technology sector), headquartered in China. The company employs roughly 42 people.
How does it make money?
The business turns $40M in annual revenue into profit. Out of every $100 of sales, about $0 is left as operating profit (operating margin of -10.8%), after a 10% gross margin on the products/services it sells. After all costs, taxes and interest, -5.4% of revenue becomes bottom-line net profit.
Is it financially healthy?
Financially it looks stretched: carries modest debt (0.8× equity), may struggle to cover its short-term bills (0.4× current ratio), and is currently lossmaking.
Who at DTSS filed insider trades?
| Date | Insider | Relationship | What happened | Value | Filing |
|---|---|---|---|---|---|
| Liu Fu | Director, 10% owner | Disposition to issuer | $2,140,000.00 | Form 4 for Liu Fu (opens sec.gov in a new tab) | |
| Liu Fu | Director, 10% owner | Grant / award | $2,140,000.00 | Form 4 for Liu Fu (opens sec.gov in a new tab) | |
| Liu Zhixin | Director, CEO, 10% owner | Disposition to issuer | $2,140,000.00 | Form 4 for Liu Zhixin (opens sec.gov in a new tab) | |
| Liu Zhixin | Director, CEO, 10% owner | Grant / award | $2,140,000.00 | Form 4 for Liu Zhixin (opens sec.gov in a new tab) | |
| Liu Fu | Director, 10% owner | Grant / award | $124,500.00 | Form 4 for Liu Fu (opens sec.gov in a new tab) | |
| Liu Zhixin | Director, CEO, 10% owner | Grant / award | $124,500.00 | Form 4 for Liu Zhixin (opens sec.gov in a new tab) |
A disclosure, not a signal to trade. Source: SEC EDGAR (Form 4). Older filings and the 90-day buying-and-selling read are part of Pro. See plans
Common questions
What is DTSS's intrinsic value?
TickerWorth's blended fair value for Datasea Intelligent Technology Ltd. (DTSS) is $0.75 per share, versus a market price of $0.55 (priced within our range of $0.49 – $0.87).
Is DTSS overvalued or undervalued?
Priced within our range of $0.49 – $0.87 at $0.55. We don't call DTSS overvalued or undervalued from a range. This is an educational estimate, not advice.
What discount rate is used for DTSS?
A WACC of 7.9% and a terminal growth rate of 2.5%.
Is Datasea Intelligent Technology stock undervalued?
TickerWorth's fair value for Datasea Intelligent Technology Ltd. (DTSS) is $0.75 against a market price of $0.55. Our read: Priced within our range of $0.49 – $0.87. This is a model estimate, not investment advice.
Datasea Intelligent Technology (DTSS) DCF valuation and fair value
Our fair value for Datasea Intelligent Technology Ltd. (DTSS) is $0.75, built on a 7.9% discount rate (WACC) and 2.5% terminal growth. It blends our discounted-cash-flow model with other valuation lenses. Every assumption is listed on this page with its source.
What growth is priced into Datasea Intelligent Technology stock?
Today's price implies revenue growth of 11.6% a year for 5 years; our model assumes −3.1% a year on average over the same horizon. This is a reverse DCF: it holds our cash-flow model's other inputs and solves for the revenue growth that makes the model equal today's price of $0.55. A model estimate, not investment advice.
Datasea Intelligent Technology (DTSS) insider trading
The most recent insider filing (SEC Form 4) for Datasea Intelligent Technology Ltd. (DTSS): Liu Fu, Director, 10% owner, disposition to issuer on 2026-04-16. The latest filings are listed on this page. A disclosure, not a signal to trade.
Not investment advice. TickerWorth Score is a model output.
Educational tool. Every output reflects the assumptions shown — not a prediction and not investment advice. TickerWorth is not a licensed investment adviser, and these figures are estimates from public filings and market data that can be wrong.