Globavend Holdings Ltd (GVH)
Arrangement of Transportation of Freight & Cargo
Latest Price
$1.29
TTM P/E
--
Normalized P/E
--
Div Yield
--
Book Value
--
P/B Ratio
--
Valuation metrics
adjust assumptions →EPS: $1.61
Book value / share: $6.58
Formula: √(22.5 × EPS × BVPS)
Graham Number
$15.43
+1097% upside
Norm. op. income: $1M (median of 3yr)
Tax rate: 15%
Discount rate: 10%
Growth assumption: zero (EPV is a no-growth value)
Earnings Power Value
$11.29
+776% upside
Base FCF: $1M (median of recent 3yr)
Growth: 5%/yr (median YOY, capped at 25%)
Discount rate: 10%
Terminal growth: 3%
Projection horizon: 10 years
DCF Fair Value
$17.47
+1254% upside
EPS: $1.61
Target P/E: 15×
Formula: EPS × P/E
P/E Fair Value
$24.15
+1772% upside