Greenland Technologies Holding Corp. (GTEC)
General Industrial Machinery & Equipment
Latest Price
$1.10
TTM P/E
1.90
Normalized P/E
6.18
Div Yield
--
Book Value
3.67
P/B Ratio
0.30
Valuation metrics
adjust assumptions →EPS: $0.31
Book value / share: $4.19
Formula: √(22.5 × EPS × BVPS)
Graham Number
$5.41
+392% upside
Norm. op. income: $8M (median of 7yr)
Tax rate: 18%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$5.22
+374% upside
Base FCF: $9M (median of recent 4yr)
Growth: 25%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$40.37
+3570% upside
EPS: $0.31
Target P/E: 6×
Formula: EPS × P/E
P/E Fair Value
$1.86
+69% upside