One & one Green Technologies. Inc (YDDL)

Wholesale-Misc Durable Goods

Latest Price

$0.96

TTM P/E

Normalized P/E

TTM Div Yield

Fwd Div Yield

Book Value

0.80

P/B Ratio

1.20

Valuation metrics

EPS: $0.23

Book value / share: $0.80

Formula: √(22.5 × EPS × BVPS)

Graham Number

$2.01

+73% upside

Norm. op. income: $8M (median of 3yr)

Tax rate: 23%

Discount rate: 10%

Growth assumption: zero (EPV is a no-growth value)

Earnings Power Value

$1.21

+4% upside

Base FCF: $1M (median of recent 3yr)

Growth: 25%/yr (median YOY, capped at 25%)

Discount rate: 10%

Terminal growth: 3%

Projection horizon: 10 years

DCF Fair Value

$1.60

+38% upside

EPS: $0.23

Target P/E: 15×

Formula: EPS × P/E

P/E Fair Value

$3.38

+191% upside