What is Wetouch Technology Inc. worth?
With the base-case assumptions below, a discounted cash flow model on Wetouch Technology Inc.'s reported free cash flow gives $23.24 per share. The share price was $1.04 on September 25, 2026, 96% below that value.
Inputs from the filings
Three sets of assumptions
| Case | Growth yrs 1-5 | Discount rate | Value per share | Value vs price |
|---|---|---|---|---|
| Bear | 2.5% | 10.0% | $18.52 | +1,680% |
| Base | 7.5% | 9.0% | $23.24 | +2,134% |
| Bull | 12.5% | 8.0% | $32.64 | +3,039% |
Sensitivity: base case value per share
| 1.5% | 2.0% | 2.5% | 3.0% | 3.5% | |
|---|---|---|---|---|---|
| 7.0% | $26.74 | $27.82 | $29.13 | $30.77 | $32.88 |
| 8.0% | $24.12 | $24.82 | $25.64 | $26.63 | $27.84 |
| 9.0% | $22.21 | $22.69 | $23.24 | $23.88 | $24.63 |
| 10.0% | $20.75 | $21.09 | $21.48 | $21.91 | $22.42 |
| 11.0% | $19.61 | $19.86 | $20.13 | $20.45 | $20.80 |
Where the presets come from
Base: years 1 to 5 grow at Wetouch Technology Inc.'s revenue growth rate over the last 5 fiscal years (7.6% a year), held between -5% and 15%. Years 6 to 10 grow halfway between that and the long-run rate of 2.5%. Future cash is discounted at 9% a year.
Bear: 5 points less growth, 2% long-run growth, 10% discount rate. Bull: 5 points more growth (at most 25%), 3% long-run growth, 8% discount rate.
Value per share = (present value of 10 years of free cash flow + present value of everything after + cash - debt) / diluted shares.
This is a model run on assumptions, not a recommendation or a price target. Small changes in the discount rate or growth move the result a lot, as the table above shows. Change them yourself in the calculator.
Adjust the assumptions
Move the sliders for growth, long-run growth and discount rate, or switch to average free cash flow, and see the value per share change.
Adjust the assumptions