US · BANL
CBL International Limited
- Sector
- Energy · Oil & Gas Midstream
- Headquarters
- Kuala Lumpur 50450
- Website
- banle-intl.com
Price · as of 2024-12-31
$0.50
Market cap 12.42M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $60.24 | +11,948% |
| Intrinsic Value(DCF) | $10.30 | +1,960% |
| Graham-Dodd Method(GD) | $0.15 | -69.2% |
| Graham Formula(GF) | — | — |
Valuation history
Annual price (USD per share) overlaid with each model's fair value. Y-axis is log scale.
| Year | Price | AI | DCF | Graham-Dodd | Graham Formula |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $1.07 | $6.65 | |||
| 2022 | $1.44 | $8.34 | |||
| 2023 | $1.06 | $250.32 | $1.85 | $1.24 | $0.12 |
| 2024 | $1.08 | $60.24 | $660.57 | $0.15 | $0.00 |
AI valuation
Our deep-learning model estimates CBL International Limited's (BANL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $60.24
- Current price
- $0.50
- AI upside
- +11,948%
Methodology and confidence bands appear in the dedicated valuation theory section. The AI score is an estimate, not a recommendation.
Intrinsic value (DCF)
Open DCF calculatorThree textbook valuation models, recomputed daily from the latest financial statements. The DCF uses our Chepakovich model. Graham-Dodd and Graham Formula are conservative reference points.
DCF
$10.30
+1,960% upside
Graham-Dodd
$0.15
-69.2% upside
Graham Formula
—
— upside
Peer comparison
Same-industry comparables, ranked by market cap.
| Basic Info | Model Valuation | Core Valuation | Profitability | Leverage & Liquidity | Growth | Cash Flow | Dividends | Enterprise Value | Risk | ||||||||||||||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Ticker | Company Name | Price | Market Cap | AI Upside | DCF Upside | GD Upside | GF Upside | P/E | P/B | P/S | EV/EBITDA | PEG | P/TBV | Gross Margin | Operating Margin | Net Margin | ROE | ROIC | ROA | Debt/Equity | Interest Coverage | Current Ratio | Quick Ratio | Net Debt/EBITDA | EPS Growth | Sales Growth | FCF Growth | FCF Yield | Op Cash Flow Ratio | Cash ROIC | Dividend Yield | Dividend Payout | Shareholder Yield | EV/EBIT | EV/FCF | EV/Sales | Altman Z-Score |
| BANL | CBL International Limited | $0.50 | 12.42M | +11,948% | +1,960% | -69% | — | -7.69 | 1.30 | 0.05 | -8.37 | — | 1.30 | 0.91% | -0.56% | -0.63% | -16.06% | -19.01% | -6.31% | 0.07 | -5.62 | 1.47 | 1.01 | 2.32 | -40702.00% | 3593.00% | -8068.00% | -7.02% | -0.04 | -12.02% | 0.00% | 0.00% | 0.00% | -7.00 | -11.16 | 0.04 | 9.34 |
| PTLE | PTL Limited | $8.65 | 4.03M | +113,123% | +366% | — | — | -22.22 | 23.07 | 0.14 | -15.47 | — | 23.07 | 0.31% | -0.62% | -0.65% | -64.94% | 30.99% | -5.40% | 0.07 | — | 1.05 | 1.05 | 7.81 | -16743.00% | -389.00% | -10897.00% | -0.69% | -0.01 | 4.98% | 0.00% | 0.00% | 25.46% | -15.46 | -96.10 | 0.10 | 8.01 |
| RBNE | Robin Energy Ltd. | $4.05 | 11.36M | — | — | +1,264% | — | — | — | — | — | — | — | 78.08% | 15.75% | 15.53% | 4.38% | 4.44% | 4.28% | 0.00 | 81.61 | 27.40 | 27.21 | 0.00 | -9319.00% | -5664.00% | -19596.00% | — | 14.66 | 28.43% | — | 0.00% | — | — | — | — | — |
| SKYQ | Sky Quarry Inc. | $0.44 | 9.55M | +15,336% | -32% | — | +7,524% | -0.98 | 1.26 | 0.62 | -3.41 | -0.42 | 1.74 | -5.97% | -32.20% | -63.04% | -119.81% | -33.44% | -53.44% | 0.95 | -1.15 | 0.40 | 0.12 | -1.44 | 23478.00% | -5395.00% | 33360.00% | -62.05% | -0.60 | -39.88% | 0.00% | 0.00% | 0.00% | -3.33 | -2.79 | 1.07 | -1.07 |
| STAK | STAK Inc. Ordinary Shares | $0.43 | 4.56M | +15,655% | — | — | — | -1.54 | 0.68 | 0.35 | -2.56 | — | 0.81 | 30.86% | -12.55% | -22.93% | -48.66% | -18.44% | -25.09% | 0.48 | -18.70 | 1.75 | 0.37 | -0.94 | -34091.00% | 3169.00% | 7916.00% | -55.88% | -0.21 | -30.46% | 0.00% | 0.00% | 0.00% | -4.46 | -2.82 | 0.56 | 1.39 |
| VIVK | Vivakor, Inc. | $0.01 | 665.85K | +1,139,459% | +24,157,768% | — | — | -0.80 | 0.18 | 0.23 | -9.95 | -2.23 | -20.67 | 11.38% | -24.49% | -24.71% | -38.63% | -17.77% | -16.88% | 0.67 | -4.57 | 0.11 | 0.07 | -7.92 | 3571.00% | 5140.00% | -3321.00% | -12.98% | 0.02 | -2.20% | 0.00% | 0.00% | 0.00% | -4.54 | -36.63 | 1.11 | -0.85 |
About CBL International Limited
CBL International Limited, a fuel logistics company, provides vessel refueling solutions in Malaysia, Hong Kong, China, South Korea, Singapore, and internationally. The company offers trade credit and arranges local physical delivery of marine fuel. It expedites vessel refueling between ship operators and local physical distributors/traders of marine fuel. The company was founded in 2015 and is based in Kuala Lumpur, Malaysia. CBL International Limited operates as a subsidiary of CBL (Asia) Limited.
- CEO
- Teck Lim Chia
- Employees
- 39
- Beta
- 0.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($10.30 ÷ $0.50) − 1 = +1,960% (DCF, example).