image
Technology - Software - Application - NASDAQ - CN
$ 0.4188
-2.15 %
$ 8.06 M
Market Cap
-0.13
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Mar, 9, 2025.

The intrinsic value of one RTC stock under the worst case scenario is HIDDEN Compared to the current market price of 0.419 USD, Baijiayun Group Ltd is HIDDEN

This DCF valuation model was last updated on Mar, 9, 2025.

The intrinsic value of one RTC stock under the base case scenario is HIDDEN Compared to the current market price of 0.419 USD, Baijiayun Group Ltd is HIDDEN

This DCF valuation model was last updated on Mar, 9, 2025.

The intrinsic value of one RTC stock under the best case scenario is HIDDEN Compared to the current market price of 0.419 USD, Baijiayun Group Ltd is HIDDEN

2. FUNDAMENTAL ANALYSIS
FINANCIALS
59.8 M REVENUE
-89.96%
-49.4 M OPERATING INCOME
13.02%
-83.1 M NET INCOME
-58.89%
-6.5 M OPERATING CASH FLOW
91.53%
5.61 M INVESTING CASH FLOW
-25.38%
-4.23 M FINANCING CASH FLOW
39.84%
108 M REVENUE
-2.78%
-71.2 M OPERATING INCOME
2.78%
-66.9 M NET INCOME
2.78%
0 OPERATING CASH FLOW
0.00%
0 INVESTING CASH FLOW
0.00%
0 FINANCING CASH FLOW
0.00%
Balance Sheet Baijiayun Group Ltd
image
Current Assets 49.9 M
Cash & Short-Term Investments 8.7 M
Receivables 24.1 M
Other Current Assets 17 M
Non-Current Assets 11.3 M
Long-Term Investments 0
PP&E 830 K
Other Non-Current Assets 10.5 M
Current Liabilities 35.7 M
Accounts Payable 10.1 M
Short-Term Debt 8.66 M
Other Current Liabilities 17 M
Non-Current Liabilities 1.1 M
Long-Term Debt 504 K
Other Non-Current Liabilities 593 K
EFFICIENCY
Earnings Waterfall Baijiayun Group Ltd
image
Revenue 59.8 M
Cost Of Revenue 46.8 M
Gross Profit 13 M
Operating Expenses 62.4 M
Operating Income -49.4 M
Other Expenses 33.7 M
Net Income -83.1 M
RATIOS
21.73% GROSS MARGIN
21.73%
-82.62% OPERATING MARGIN
-82.62%
-136.89% NET MARGIN
-136.89%
-323.48% ROE
-323.48%
-133.74% ROA
-133.74%
-144.26% ROIC
-144.26%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Baijiayun Group Ltd
image
Net Income -83.1 M
Depreciation & Amortization 1.34 M
Capital Expenditures -1.38 K
Stock-Based Compensation 16.7 M
Change in Working Capital 19.9 M
Others 63.8 M
Free Cash Flow -6.5 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Baijiayun Group Ltd
image
RTC has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
6. Ownership
Insider Ownership Baijiayun Group Ltd
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
Date Value Insider Amount Avg Price
19 years ago
Jan 24, 2006
Sell 1.76 K USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 2000
0.88 USD
19 years ago
Jan 24, 2006
Sell 425 USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 500
0.85 USD
19 years ago
Jan 24, 2006
Sell 87 USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 100
0.87 USD
19 years ago
Jan 24, 2006
Sell 430 USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 500
0.86 USD
19 years ago
Jan 24, 2006
Sell 3.94 K USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 4800
0.82 USD
19 years ago
Jan 24, 2006
Sell 1.33 K USD
LAURUS MASTER FUND LTD
other: Former 10% Owner
- 1600
0.83 USD
19 years ago
Dec 13, 2005
Sell 930 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1500
0.62 USD
19 years ago
Jan 12, 2006
Sell 3.1 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 5000
0.62 USD
19 years ago
Jan 17, 2006
Sell 1.55 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 2500
0.62 USD
19 years ago
Jan 18, 2006
Sell 1.32 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 2000
0.66 USD
19 years ago
Jan 18, 2006
Sell 1.34 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 2000
0.67 USD
19 years ago
Jan 18, 2006
Sell 2.94 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 4200
0.7 USD
19 years ago
Jan 18, 2006
Sell 1.02 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 1500
0.68 USD
19 years ago
Jan 18, 2006
Sell 828 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1200
0.69 USD
19 years ago
Jan 19, 2006
Sell 8.25 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 11000
0.75 USD
19 years ago
Jan 19, 2006
Sell 3.04 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 4000
0.76 USD
19 years ago
Jan 19, 2006
Sell 3.85 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 5000
0.77 USD
19 years ago
Jan 20, 2006
Sell 355 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.71 USD
19 years ago
Jan 20, 2006
Sell 360 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.72 USD
19 years ago
Jan 20, 2006
Sell 370 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.74 USD
19 years ago
Jan 20, 2006
Sell 2.07 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 3000
0.69 USD
19 years ago
Jan 20, 2006
Sell 750 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1000
0.75 USD
19 years ago
Jan 20, 2006
Sell 730 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1000
0.73 USD
19 years ago
Jan 23, 2006
Sell 3.52 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 3700
0.95 USD
19 years ago
Jan 23, 2006
Sell 7.2 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 8000
0.9 USD
19 years ago
Jan 23, 2006
Sell 940 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1000
0.94 USD
19 years ago
Jan 23, 2006
Sell 576 USD
LAURUS MASTER FUND LTD
10 percent owner
- 600
0.96 USD
19 years ago
Jan 23, 2006
Sell 1.76 K USD
LAURUS MASTER FUND LTD
10 percent owner
- 2000
0.88 USD
19 years ago
Jan 23, 2006
Sell 435 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.87 USD
19 years ago
Jan 23, 2006
Sell 860 USD
LAURUS MASTER FUND LTD
10 percent owner
- 1000
0.86 USD
19 years ago
Jan 23, 2006
Sell 415 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.83 USD
19 years ago
Jan 23, 2006
Sell 425 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.85 USD
19 years ago
Jan 23, 2006
Sell 465 USD
LAURUS MASTER FUND LTD
10 percent owner
- 500
0.93 USD
7. News
Teams of Baijiayun from All Over the Country Will Gather in Xiamen. Mr. Yi Ma, CEO, to Deliver a Significant Speech on the Company's Development Strategy BEIJING , March 6, 2025 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced that it will hold the company's annual meeting in Xiamen from March 9th to 11th, 2025. This annual meeting will bring together the elites of Baijiayun from all over China to jointly discuss the company's future development direction and strategic planning. prnewswire.com - 3 days ago
Highly Recognized and Anticipated by the Market, Baijiayun's Flagship Product Duanxunbao, Announces Its Winter Product Upgrade. BEIJING , Jan. 16, 2025 /PRNewswire/ -- Recently, Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, announced that Duanxunbao, its flagship product, has received a major upgrade this winter. After the upgrade, the live - streaming large - screen function supports the real - time display and monitoring of live - streaming data. prnewswire.com - 1 month ago
Baijiayun Made an Appearance at the 2024 Jixin AIGC Summit, Where Vice President Liu Yu Delivered a Wonderful Speech BEIJING , Jan. 15, 2025 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced that it has recently attended the 2024 AIGC Summit. Recently, the "Deeply Vertical • 2024 Jixin AIGC Summit", guided by the SCO-Gulf Dual-Chain Special Committee of the China Overseas Development Association and hosted by Jixin, was successfully held in Shenzhen and Hong Kong. prnewswire.com - 1 month ago
Conveying True Feelings through Letters: Baijiayun Received a Thank-you Letter from Tsinghua-Peking University Talent Reserve Customer BEIJING , Jan. 7, 2025 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced that it had received a customer thank-you letter from Beijing Tsinghua-Peking University Talent Reserve Education Technology Co., Ltd. In the letter, the customer spoke highly of Baijiayun's professional technical team and rich industry experience. prnewswire.com - 2 months ago
Yu Liu, Vice President of Baijiayun, to Attend 2024 Jixin AIGC Summit for Exploring New Industry Landscape BEIJING , Dec. 24, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced that it will attend the 2024 AIGC Summit soon. Recently, the 2024 AIGC Summit, hosted by "Jixin", a venture capital and industry research media that focuses on industrial AI, is about to kick off. prnewswire.com - 2 months ago
Expand the Boundaries of Technology and Service, Baijiayun's "DuanXunBao" Ushered in a Winter Refresh and Upgrade BEIJING , Dec. 20, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced it's "DuanXunBao" has ushered in a winter refresh and upgrade recently. Recently, Duanxunbao, a new-generation knowledge delivery tool under Baijiayun, has undergone meticulous refinement and a comprehensive upgrade, and has recently launched a series of innovative features. prnewswire.com - 2 months ago
Henan Xinhua Bookstore Visited Baijiayun and Jointly Explored New Paths for the Integration of Culture and Education BEIJING , Dec. 17, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced Henan Xinhua Bookstore has visited Baijiayun recently. Recently, the relevant leaders and representative teams of Henan Xinhua Bookstore visited Baijiayun. prnewswire.com - 2 months ago
Baijiayun was honored with the title of "Exclusive Member Unit" by the Beijing Educational Informationization Industry Alliance. BEIJING , Dec. 14, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced it was honored with the title of "Exclusive Member Unit". In recent days, the First Council of the Artificial Intelligence Education Professional Committee of the Beijing Educational Informationization Industry Alliance and the 2024 Symposium on Artificial Intelligence Empowering the Innovative Development of Primary and Secondary Schools were successfully held at the Affiliated Experimental School of Beijing Institute of Technology. prnewswire.com - 2 months ago
Baijiayun Upgrades BRTC HarmonyOS SDK to Promote the Development of HarmonyOS Ecosystem BEIJING , Dec. 11, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced it has recently upgraded the BRTC HarmonyOS SDK. As a leading domestic one-stop AI video technology service provider, Baijiayun closely follows the industry technology trend and has recently upgraded the BRTC HarmonyOS SDK to provide customers with stronger audio and video technology support. prnewswire.com - 2 months ago
D. Boral Capital Acted as Exclusive Placement Agent to Baijiayun Group Ltd (Nasdaq: RTC) in connection with its up to $15 Million Convertible Promissory Notes and $50 Million Standby Equity Purchase Agreement NEW YORK, Dec. 10, 2024 (GLOBE NEWSWIRE) -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, on December 6, 2024, announced that it has entered into a Standby Equity Purchase Agreement (the "SEPA"), with YA II PN, Ltd. ("YA"), a fund managed by Yorkville Advisors Global, LP. Subject to the terms and conditions set forth in the the SEPA, YA is committed to purchase up to $50 million (the "Commitment Amount") of the Company's Class A Ordinary Shares (the "Shares") at any time during the two-year period following the execution date of the SEPA, by delivering written notice to YA (an "Advance Notice"). Pursuant to the SEPA, YA will advance to the Company, subject to the satisfaction of certain conditions as set forth therein, the principal amount of up to $15 million (the "Pre-Paid Advance"), which will be evidenced by convertible promissory notes (the "Promissory Notes", together with the "SEPA", the "Offering") in four tranches. The first Pre-Advance, in the principal amount of $3,000,000, was advanced December 6, 2024 in connection with the execution of the SEPA, and is subject to a 10% discount to the principal amount of such Promissory Note. globenewswire.com - 2 months ago
Baijiayun Announces Up To $15 Million Convertible Promissory Notes And $50 Million Standby Equity Purchase Agreement BEIJING , Dec. 6, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced that it has entered into a Standby Equity Purchase Agreement (the "SEPA"), with YA II PN, Ltd. ("YA"), a fund managed by Yorkville Advisors Global, LP. prnewswire.com - 3 months ago
Baijiayun was honored with the title of "Best Digital and Intelligent Learning Tool Service Provider", helping to drive the innovative development of AI + education BEIJING , Dec. 3, 2024 /PRNewswire/ -- Baijiayun Group Ltd ("Baijiayun" or the "Company") (NASDAQ: RTC), a one-stop AI video solution provider, today announced it was honored the " Best Digital and Intelligent Learning Tool Service Provider ". From November 20th to 21st, the "AI + Education Innovation and Talent Development Summit Forum", co-organized by the Zhongguancun Internet Education Innovation Center, the Digital and Intelligent Education Chamber of Commerce and other units, was grandly held at the Zhongguancun International Innovation Center in Beijing. prnewswire.com - 3 months ago
8. Profile Summary

Baijiayun Group Ltd RTC

image
COUNTRY CN
INDUSTRY Software - Application
MARKET CAP $ 8.06 M
Dividend Yield 0.00%
Description Baijiayun Group Ltd engages in the provision of video-centric technology solutions. It offers video SaaS/PaaS, video cloud and software, and video AI and system solutions for communications and collaboration needs of enterprises of all sizes and industries. The company was founded in 2017 and is based in Beijing, China.
Contact No. 387 Dongming Road, Weifang, 100000 https://www.baijiayun.com
IPO Date Dec. 19, 2006
Employees 219
Officers Mr. Yi Ma Chief Executive Officer, President & Chairman of Board Ms. Fangfei Liu Chief Financial Officer Ms. Zhang Xin Secretary & Director