US · ELOG
Eastern International Ltd. Ordinary Shares
- Sector
- Industrials · Integrated Freight & Logistics
- Headquarters
- Hangzhou 311231
Price · as of 2025-03-31
$0.88
Market cap 15.38M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| Graham-Dodd Method(GD) | $1.70 | +93.71% |
| Graham Formula(GF) | $1.06 | +21.49% |
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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | $1.29 | $0.00 | |||
| 2024 | $1.26 | $6.55 | |||
| 2025 | $1.70 | $1.06 |
AI valuation
Our deep-learning model estimates Eastern International Ltd. Ordinary Shares's (ELOG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.88
- AI upside
- —
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
—
— upside
Graham-Dodd
$1.70
+93.71% upside
Graham Formula
$1.06
+21.49% 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 |
| ELOG | Eastern International Ltd… | $0.88 | 15.38M | — | — | +94% | +21% | — | — | — | — | — | — | 14.98% | 5.66% | 4.45% | 16.78% | 11.92% | 7.45% | 0.47 | 15.79 | 1.62 | 1.41 | 1.76 | 6630.00% | -99.00% | 30116.00% | — | -0.18 | -17.90% | — | 0.00% | — | — | — | — | — |
| ATXG | Addentax Group Corp. | $0.34 | 2.93M | +214,572% | +341% | — | +2,378% | -0.88 | 0.21 | 1.08 | -4.00 | -4.47 | 0.21 | 15.17% | -43.46% | -121.84% | -21.32% | -6.25% | -10.04% | 1.03 | -1.58 | 7.54 | 5.92 | -9.73 | 1972.00% | -1888.00% | -21307.00% | 13.76% | 0.21 | 2.13% | 0.00% | 0.00% | 25.77% | -5.00 | 14.70 | 2.17 | 0.30 |
| CIGL | Concorde International Gr… | $1.96 | 3.18M | — | — | — | — | — | — | — | — | — | — | 34.46% | -797.16% | -797.26% | -3573.46% | -1216.34% | -887.26% | 3.09 | -382.50 | 1.17 | 1.16 | -0.07 | -880968.00% | -155.00% | -52665.00% | — | -0.12 | -23.51% | — | 0.00% | — | — | — | — | — |
| CLIK | Click Holdings Limited | $3.84 | 2.42M | — | — | +9% | +747% | — | — | — | — | — | — | 30.07% | 16.00% | 14.19% | 496.64% | 136.75% | 50.69% | 1.56 | 283.38 | 1.17 | 1.13 | 0.15 | 10492.00% | 3612.00% | -18232.00% | — | 0.36 | 71.85% | — | 0.00% | — | — | — | — | — |
| IVDA | Iveda Solutions, Inc. | $0.30 | 839.75K | +20,768% | +211% | — | — | -1.27 | 2.02 | 0.84 | -0.87 | — | 2.02 | 21.62% | -67.60% | -66.12% | -95.83% | -370.32% | -64.00% | 0.37 | -155.44 | 2.19 | 1.70 | 0.44 | -1256.00% | -731.00% | 2698.00% | -87.24% | -1.92 | -402.38% | 0.00% | 0.00% | 0.00% | -0.83 | -0.76 | 0.56 | -14.03 |
| PMAX | Powell Max Limited Class … | $2.16 | 3.43M | +1,655% | -43% | — | +20% | -19.32 | 16.42 | 9.62 | -28.29 | — | 16.42 | 27.25% | -49.29% | -49.57% | -607.06% | 338.23% | -42.25% | 0.94 | -8.88 | 1.45 | 1.25 | 1.91 | -35077.00% | -2592.00% | -28903.00% | -3.69% | -0.28 | 243.91% | 0.00% | 0.00% | 7.94% | -18.28 | -25.35 | 9.01 | 4.30 |
| RAYA | Erayak Power Solution Gro… | $0.82 | 700.59K | +59,358% | +12,776% | +72% | — | -3530.46 | 148.20 | 130.03 | 43980.39 | — | 148.54 | 13.18% | -5.17% | -3.68% | -4.77% | -6.20% | -2.74% | 0.19 | -10.42 | 2.13 | 0.90 | 51.27 | -17500.00% | 4910.00% | -37296.00% | -0.42% | -1.02 | -68.93% | 0.00% | 0.00% | 0.00% | -2520.38 | -240.06 | 130.18 | 122.80 |
| SGLY | Singularity Future Techno… | $0.41 | 1.59M | +42,322% | +381% | — | +8,209% | -1.19 | 0.31 | 2.17 | 3.94 | — | 0.31 | 2.83% | -149.56% | -215.78% | -23.28% | 276.76% | -17.94% | 0.12 | -18.53 | 2.49 | 2.49 | 5.21 | -4829.00% | -4219.00% | -3893.00% | -68.53% | -0.37 | 274.81% | 0.00% | 0.00% | 44.99% | 4.49 | 4.52 | -6.71 | -6.64 |
| SUNE | SUNation Energy Inc. | $1.35 | 4.6M | +8,691,655% | +262,042,698% | — | +8,323,120% | -0.01 | 0.03 | 0.00 | -2.07 | — | -0.01 | 35.92% | -21.66% | -27.87% | -109.37% | -38.04% | -30.51% | 2.39 | -3.99 | 0.41 | 0.23 | -2.04 | -9168.00% | -2859.00% | 37892.00% | -2920.11% | -0.23 | -19.57% | 0.00% | 0.00% | 2.81% | -1.61 | -3.12 | 0.35 | -1.38 |
| UGRO | urban-gro, Inc. | $2.48 | 1.45M | +66,990% | +231% | — | +89,601% | -0.31 | -0.46 | 0.29 | -0.57 | -0.54 | -0.44 | 7.17% | -88.81% | -91.22% | 1596.52% | -995.53% | -87.03% | -0.34 | -34.67 | 0.37 | 0.31 | -0.22 | 5783.00% | -4408.00% | -7499.00% | -25.82% | -0.07 | -82.80% | 0.00% | 0.00% | 0.00% | -0.53 | -6.42 | 0.47 | -12.82 |
| XPON | Expion360 Inc. | $0.66 | 2.38M | +21,169% | -30% | — | — | -0.05 | 0.24 | 0.11 | -0.09 | 0.00 | 0.24 | 20.54% | -120.07% | -239.64% | -342.64% | -130.18% | -128.30% | 0.41 | -6.92 | 1.34 | 0.20 | -0.04 | 184722.00% | -596.00% | 7260.00% | -1573.46% | -1.64 | -184.70% | 0.00% | 0.00% | 253.63% | -0.16 | -0.11 | 0.19 | -6.83 |
About Eastern International Ltd. Ordinary Shares
Eastern International Ltd. is a holding company incorporated in the Cayman Islands. The Company, through its wholly owned subsidiary Suzhou TC-Link Logistics Co., Ltd., provides domestic and cross-border professional logistic services including project logistic and general logistic for its clients in China.
- CEO
- Albert Wong
- Employees
- 131
- Beta
- 4.41
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.88) − 1 = — (DCF, example).