I

Ispire Technology Inc
NASDAQ:ISPR

Watchlist Manager
Ispire Technology Inc
NASDAQ:ISPR
Watchlist
Price: 6.21 USD -0.64% Market Closed
Market Cap: 351.7m USD
Have any thoughts about
Ispire Technology Inc?
Write Note

Intrinsic Value

The intrinsic value of one ISPR stock under the Base Case scenario is 3.36 USD. Compared to the current market price of 6.21 USD, Ispire Technology Inc is Overvalued by 46%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

ISPR Intrinsic Value
3.36 USD
Overvaluation 46%
Intrinsic Value
Price
I
Base Case Scenario

Valuation Backtest
Ispire Technology Inc

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for ISPR cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about ISPR?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Ispire Technology Inc

Provide an overview of the primary business activities
of Ispire Technology Inc.

What unique competitive advantages
does Ispire Technology Inc hold over its rivals?

What risks and challenges
does Ispire Technology Inc face in the near future?

Summarize the latest earnings call
of Ispire Technology Inc.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Ispire Technology Inc.

Provide P/S
for Ispire Technology Inc.

Provide P/E
for Ispire Technology Inc.

Provide P/OCF
for Ispire Technology Inc.

Provide P/FCFE
for Ispire Technology Inc.

Provide P/B
for Ispire Technology Inc.

Provide EV/S
for Ispire Technology Inc.

Provide EV/GP
for Ispire Technology Inc.

Provide EV/EBITDA
for Ispire Technology Inc.

Provide EV/EBIT
for Ispire Technology Inc.

Provide EV/OCF
for Ispire Technology Inc.

Provide EV/FCFF
for Ispire Technology Inc.

Provide EV/IC
for Ispire Technology Inc.

Show me price targets
for Ispire Technology Inc made by professional analysts.

What are the Revenue projections
for Ispire Technology Inc?

How accurate were the past Revenue estimates
for Ispire Technology Inc?

What are the Net Income projections
for Ispire Technology Inc?

How accurate were the past Net Income estimates
for Ispire Technology Inc?

What are the EPS projections
for Ispire Technology Inc?

How accurate were the past EPS estimates
for Ispire Technology Inc?

What are the EBIT projections
for Ispire Technology Inc?

How accurate were the past EBIT estimates
for Ispire Technology Inc?

Compare the revenue forecasts
for Ispire Technology Inc with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Ispire Technology Inc and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Ispire Technology Inc against its competitors.

Analyze the profit margins
(gross, operating, and net) of Ispire Technology Inc compared to its peers.

Compare the P/E ratios
of Ispire Technology Inc against its peers.

Discuss the investment returns and shareholder value creation
comparing Ispire Technology Inc with its peers.

Analyze the financial leverage
of Ispire Technology Inc compared to its main competitors.

Show all profitability ratios
for Ispire Technology Inc.

Provide ROE
for Ispire Technology Inc.

Provide ROA
for Ispire Technology Inc.

Provide ROIC
for Ispire Technology Inc.

Provide ROCE
for Ispire Technology Inc.

Provide Gross Margin
for Ispire Technology Inc.

Provide Operating Margin
for Ispire Technology Inc.

Provide Net Margin
for Ispire Technology Inc.

Provide FCF Margin
for Ispire Technology Inc.

Show all solvency ratios
for Ispire Technology Inc.

Provide D/E Ratio
for Ispire Technology Inc.

Provide D/A Ratio
for Ispire Technology Inc.

Provide Interest Coverage Ratio
for Ispire Technology Inc.

Provide Altman Z-Score Ratio
for Ispire Technology Inc.

Provide Quick Ratio
for Ispire Technology Inc.

Provide Current Ratio
for Ispire Technology Inc.

Provide Cash Ratio
for Ispire Technology Inc.

What is the historical Revenue growth
over the last 5 years for Ispire Technology Inc?

What is the historical Net Income growth
over the last 5 years for Ispire Technology Inc?

What is the current Free Cash Flow
of Ispire Technology Inc?

Discuss the annual earnings per share (EPS)
trend over the past five years for Ispire Technology Inc.

Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Revenue & Expenses Breakdown
Ispire Technology Inc

Balance Sheet Decomposition
Ispire Technology Inc

Current Assets 108.5m
Cash & Short-Term Investments 37.7m
Receivables 62.4m
Other Current Assets 8.4m
Non-Current Assets 20.4m
Long-Term Investments 12.2m
PP&E 6m
Intangibles 2m
Other Non-Current Assets 291.7k
Current Liabilities 96.4m
Accounts Payable 80.3m
Accrued Liabilities 2.5m
Other Current Liabilities 13.5m
Non-Current Liabilities 1.9m
Other Non-Current Liabilities 1.9m
Efficiency

Earnings Waterfall
Ispire Technology Inc

Revenue
148.4m USD
Cost of Revenue
-117.6m USD
Gross Profit
30.7m USD
Operating Expenses
-49m USD
Operating Income
-18.2m USD
Other Expenses
-742.5k USD
Net Income
-19m USD

Free Cash Flow Analysis
Ispire Technology Inc

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

ISPR Profitability Score
Profitability Due Diligence

Ispire Technology Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

Positive Gross Profit
Negative 1-Year Revenue Growth
Negative Operating Income
Negative Net Income
21/100
Profitability
Score

Ispire Technology Inc's profitability score is 21/100. The higher the profitability score, the more profitable the company is.

ISPR Solvency Score
Solvency Due Diligence

Ispire Technology Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Average Altman Z-Score
46/100
Solvency
Score

Ispire Technology Inc's solvency score is 46/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ISPR Price Targets Summary
Ispire Technology Inc

Wall Street analysts forecast ISPR stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for ISPR is 9.69 USD with a low forecast of 6.57 USD and a high forecast of 13.13 USD.

Lowest
Price Target
6.57 USD
6% Upside
Average
Price Target
9.69 USD
56% Upside
Highest
Price Target
13.13 USD
111% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for ISPR?

Click here to dive deeper.

Dividends

Ispire Technology Inc
does not pay dividends
Shareholder Yield

Current shareholder yield for ISPR is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
No dividends
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Ispire Technology Inc

Country

United States of America

Industry

Tobacco

Market Cap

351.7m USD

Dividend Yield

0%

Description

Ispire Technology, Inc. engages in the research and development, design, commercialization, sales, marketing, and distribution of branded e-cigarettes and cannabis vaping products. The company is headquartered in Los Angeles, California and currently employs 53 full-time employees. The company went IPO on 2023-04-04. The Company’s cannabis products are vaping hardware. The firm's cannabis products are marketed under the brand name Ispire. Its tobacco products are marketed under the Aspire brand name. The Company’s products are vapor devices, a category that includes closed-system vaping devices (non-cigarlike), vaping components, and open-system vaping devices. The Company’s products use the Company's bottom dual coil (BDC) technology which uses bottom dual coils to provide much higher temperature and expanded heating that achieves much greater flavor and vapor production. The Company’s Ispire cannabis vapor products use the Company’s patented Ducore (Dual Coil) technology for cannabis vaporizers. This technology enables users to create massive plumes of vaping without burning cannabis oil.

Contact

CALIFORNIA
Los Angeles
19700 Magellan Drive
+13107429975
www.ispiretech.com

IPO

2023-04-04

Employees

53

Officers

Chairman & Co-CEO
Mr. Tuanfang Liu
Co-CEO & President of Aspire North America
Mr. Michael Wang
President
Mr. Tirdad Rouhani
Chief Financial Officer
Mr. James Patrick McCormick CPA
Chief Legal Officer & Secretary
Mr. Steven P. Przybyla
Chief Experience Officer
Mr. Jeffrey Doiron
Show More
Chief Impact Officer
Ms. Lauren Stower
Senior Vice President of Cannabis Product Sales
Mr. Dennis Lider
Senior Vice President of International Nicotine
Mr. John Patterson
Show Less

See Also

Discover More
What is the Intrinsic Value of one ISPR stock?

The intrinsic value of one ISPR stock under the Base Case scenario is 3.36 USD.

Is ISPR stock undervalued or overvalued?

Compared to the current market price of 6.21 USD, Ispire Technology Inc is Overvalued by 46%.

Back to Top