image
Communication Services - Advertising Agencies - NASDAQ - CN
$ 2.5
2.04 %
$ 123 M
Market Cap
0.12
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WIMI stock under the worst case scenario is HIDDEN Compared to the current market price of 2.5 USD, WiMi Hologram Cloud Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WIMI stock under the base case scenario is HIDDEN Compared to the current market price of 2.5 USD, WiMi Hologram Cloud Inc. is HIDDEN

This DCF valuation model was last updated on Jun, 21, 2025.

The intrinsic value of one WIMI stock under the best case scenario is HIDDEN Compared to the current market price of 2.5 USD, WiMi Hologram Cloud Inc. is HIDDEN

2. FUNDAMENTAL ANALYSIS

Price Chart WIMI

image
$10.0$10.0$9.0$9.0$8.0$8.0$7.0$7.0$6.0$6.0$5.0$5.0$4.0$4.0$3.0$3.0$2.0$2.0$1.0$1.0$0.0$0.0Jan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '2515 Apr15 AprMay '25May '2515 May15 MayJun '25Jun '2515 Jun15 Jun
FINANCIALS
542 M REVENUE
-7.42%
-29.1 M OPERATING INCOME
95.29%
103 M NET INCOME
120.25%
533 M OPERATING CASH FLOW
501.74%
-417 M INVESTING CASH FLOW
-36.76%
668 M FINANCING CASH FLOW
17196.34%
145 M REVENUE
0.00%
-1.66 M OPERATING INCOME
-0.00%
3.83 M NET INCOME
0.00%
75.1 M OPERATING CASH FLOW
0.00%
-109 M INVESTING CASH FLOW
-0.00%
143 M FINANCING CASH FLOW
0.00%
Balance Sheet WiMi Hologram Cloud Inc.
image
Current Assets 2.01 B
Cash & Short-Term Investments 1.92 B
Receivables 41.5 M
Other Current Assets 53.3 M
Non-Current Assets 139 M
Long-Term Investments 11.2 M
PP&E 127 M
Other Non-Current Assets 457 K
89.13 %5.92 %Total Assets$2.2b
Current Liabilities 744 M
Accounts Payable 27.8 M
Short-Term Debt 125 M
Other Current Liabilities 591 M
Non-Current Liabilities 23.3 M
Long-Term Debt 697 K
Other Non-Current Liabilities 22.6 M
3.63 %16.28 %77.06 %2.95 %Total Liabilities$767.4m
EFFICIENCY
Earnings Waterfall WiMi Hologram Cloud Inc.
image
Revenue 542 M
Cost Of Revenue 388 M
Gross Profit 154 M
Operating Expenses 183 M
Operating Income -29.1 M
Other Expenses -132 M
Net Income 103 M
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)542m(388m)154m(183m)(29m)132m103mRevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
28.41% GROSS MARGIN
28.41%
-5.37% OPERATING MARGIN
-5.37%
13.22% NET MARGIN
13.22%
7.17% ROE
7.17%
3.33% ROA
3.33%
-1.78% ROIC
-1.78%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis WiMi Hologram Cloud Inc.
image
600m600m500m500m400m400m300m300m200m200m100m100m00(100m)(100m)(200m)(200m)(300m)(300m)2018201820192019202020202021202120222022202320232024202420252025
Net Income 103 M
Depreciation & Amortization 7.02 M
Capital Expenditures -28.6 K
Stock-Based Compensation 0
Change in Working Capital 332 M
Others 433 M
Free Cash Flow 533 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets WiMi Hologram Cloud Inc.
image
WIMI has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 6
6. Ownership
Insider Ownership WiMi Hologram Cloud Inc.
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
7. News
WiMi Turned an Annual Loss into a Significant Profit, with Cash Reserves Reaching a Record High Beijing, April 22, 2025 (GLOBE NEWSWIRE) -- WiMi Turned an Annual Loss into a Significant Profit, with Cash Reserves Reaching a Record High BEIJING, April 22, 2025/ - WiMi Hologram Cloud Inc. (Nasdaq: WIMI) (“WiMi” or the “Company”), a leading hologram augmented reality (“AR”) technology provider, today announced that it has filed its annual report on Form 20-F for the fiscal year ended December 31, 2024, with the Securities and Exchange Commission (the “SEC”). The company reported that its operation result made a significant turnaround, transitioning from a net loss of around RMB 510.4 million in 2023 to a net income of approximately RMB 103.3 million (USD 14.4 million) in 2024. globenewswire.com - 2 months ago
WiMi Files Its Annual Report on Form 20-F BEIJING , April 22, 2025 /PRNewswire/ -- WiMi Hologram Cloud Inc. (Nasdaq: WIMI) ("WiMi" or the "Company"), a leading hologram augmented reality ("AR") technology provider, today announced that it has filed its annual report on Form 20-F for the fiscal year ended December 31, 2024, with the Securities and Exchange Commission (the "SEC"). The company reported that its operation result made a significant turnaround, transitioning from a net loss of around RMB 510.4 million in 2023 to a net income of approximately RMB 103.3 million (USD 14.4 million) in 2024. prnewswire.com - 2 months ago
WiMi Hologram Cloud Inc. to Hold Extraordinary General Meeting on March 25, 2025 BEIJING , Feb. 24, 2025 /PRNewswire/ -- WiMi Hologram Cloud Inc. (Nasdaq: WIMI) ("WiMi" or the "Company"), a leading AR services provider in China, today announced that it will (i) terminate the Deposit Agreement dated March 20, 2020, among the Company, JPMorgan Chase Bank N.A. (the "Depositary"), and the holders of American depositary shares (the "ADSs") from time to time, effective April 2, 2025, and (ii) hold its extraordinary general meeting of shareholders (the "EGM") at Room#1508, 4th Building, Zhubang 2000 Business Center, No. prnewswire.com - 4 months ago
WiMi Announces the Launch of AI Applications Based on the AI Open-Source Model DeepSeek BEIJING , Jan. 27, 2025 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that they are developing a series of innovative AI applications based on the advanced AI open-source model DeepSeek. This move marks WiMi's deep strategic investment and active exploration in the field of artificial intelligence, aiming to integrate DeepSeek's powerful capabilities to provide users with a more intelligent and personalized service experience. prnewswire.com - 5 months ago
WiMi Develops FPGA-Based Homogeneous and Heterogeneous Digital Quantum Coprocessors BEIJING , Jan. 7, 2025 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that the development team, by leveraging the flexibility and programmability of FPGAs, has proposed an innovative solution: an FPGA-based digital quantum coprocessor. This solution aims to overcome the limitations of existing quantum hardware and advance the development of quantum computing technology. prnewswire.com - 5 months ago
WiMi Develops Quantum Error Mitigation Technology Based on Machine Learning BEIJING , Dec. 23, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced the development of an innovative solution: Machine Learning-based Quantum Error Suppression Technology (MLQES). This technology not only breaks through the error bottleneck in quantum computing but also demonstrates the potential to enhance the accuracy of quantum circuits through classical control and hybrid computing methods, without requiring additional quantum resources. prnewswire.com - 6 months ago
WiMi Develops FPGA-Based Digital Quantum Computer Verification Technology BEIJING , Dec. 18, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that their R&D team has developed a revolutionary technology — FPGA-based digital quantum computer verification technology. This technology offers a completely new approach to quantum computing by using digital quantum bits, or discrete finite state machines. prnewswire.com - 6 months ago
WiMi Develops a New Design Solution for Simulating Quantum Computing Concepts Using FPGA BEIJING , Dec. 17, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that they announced the development of a new design solution based on FPGA to simulate quantum computing concepts, aiming to provide a more practical and feasible approach for quantum computing research and applications. Quantum computing is based on the principles of quantum mechanics and operates using qubits, offering the potential to surpass classical computers in solving certain specific problems. prnewswire.com - 6 months ago
WiMi Explores Blockchain-Based Distributed Collaborative Computing BEIJING , Dec. 11, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that they are exploring an innovative solution: a blockchain-based distributed collaborative computing architecture specifically designed for in-vehicle digital twin networks. This architecture cleverly integrates the decentralized nature of blockchain with the simulation and predictive capabilities of digital twins, aiming to address the challenges of resource collaboration and decision-making in the Internet of Vehicles (IoV). prnewswire.com - 6 months ago
WiMi Explores a Blockchain Sharding Storage Model for Multi-View Applications BEIJING , Nov. 27, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that they are exploring a blockchain sharding storage model optimized specifically for the storage needs of multi-view data. Sharding storage is an advanced architecture in blockchain technology that divides the blockchain network into multiple independent "shards," with each shard responsible for processing and storing a portion of the data. prnewswire.com - 7 months ago
WiMi Researches Consensus Algorithms for Blockchain-based Internet of Things Applications BEIJING , Nov. 20, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WiMi) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, today announced that they are actively exploring consensus algorithms for blockchain-based Internet of Things (IoT) applications, aiming to address the compatibility issues between IoT devices and blockchain networks. The consensus algorithm for blockchain-based Internet of Things applications can be dynamically adjusted based on the specific requirements of the IoT. prnewswire.com - 7 months ago
WiMi Developed a Decentralized Cloud Manufacturing Model Based on Blockchain(BC) BEIJING , Nov. 11, 2024 /PRNewswire/ -- WiMi Hologram Cloud Inc. (NASDAQ: WIMI) ("WiMi" or the "Company"), a leading global Hologram Augmented Reality ("AR") Technology provider, has developed a decentralized cloud manufacturing model based on blockchain (BC), called Decentralized Cloud Manufacturing Application (DCMApp). DCMApp utilizes the decentralized and immutable nature of blockchain to facilitate protocol and communication between resource providers and clients through blockchain-based smart contracts (SC). prnewswire.com - 7 months ago
8. Profile Summary

WiMi Hologram Cloud Inc. WIMI

image
COUNTRY CN
INDUSTRY Advertising Agencies
MARKET CAP $ 123 M
Dividend Yield 0.00%
Description WiMi Hologram Cloud Inc. provides augmented reality (AR) based holographic services and products in China. It operates in three segments: AR Advertising Services, AR Entertainment, and Semiconductor Related Products and Services. The company primarily offers holographic AR advertising services and holographic AR entertainment products. Its holographic AR advertising software enables users to insert into video footages real or animated three-dimensional objects; and online holographic AR advertising solution embeds holographic AR ads into films and shows. The company's holographic AR entertainment products consist primarily of payment middleware software, game distribution platform, and holographic mixed reality software. In addition, it engages in the provision of central processing algorithm services, and provides computer chip products to enterprise customers, as well as sells comprehensive solutions for central processing algorithms and related services with software and hardware integration. Further, the company's holographic AR technologies are used in software engineering, content production, cloud, and big data. WiMi Hologram Cloud Inc. was founded in 2015 and is headquartered in Beijing, the People's Republic of China.
Contact Building A, Room no. 2002, Beijing, 100020 https://www.wimiar.com
IPO Date April 1, 2020
Employees 107
Officers Mr. Yanghua Yang General Manager of Investment Department Mr. Chengwei Yi Chief Executive Officer of VIYI Technology Inc Mr. Jie Zhao Founder & Chairman Mr. Songrui Guo Chief Technology Officer & Director Mr. Shuo Shi Chief Executive & Operations Officer and Director Mr. Guanghui Zheng Chief Financial Officer