Globavend Holdings Ltd (GVH)

Arrangement of Transportation of Freight & Cargo

Latest Price

$0.92

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

6.58

P/B Ratio

0.14

Valuation metrics

EPS: $1.61

Book value / share: $6.58

Formula: √(22.5 × EPS × BVPS)

Graham Number

$15.43

+1577% 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

+1127% 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

+1798% upside

EPS: $1.61

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$24.15

+2524% upside