US · GLXG
Galaxy Payroll Group Limited
- Sector
- Industrials · Staffing & Employment Services
- Headquarters
- Sheung Wan Hong Kong
- Website
- galaxy-hk.com
Price · as of 2025-06-30
$1.02
Market cap 4.36M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $793.80 | +77,723.53% |
| Intrinsic Value(DCF) | $1.45 | +42.16% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $21.52 | +2,009.8% |
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 | $0.00 | $74.00 | |||
| 2023 | $0.00 | $0.00 | |||
| 2024 | $44.50 | $79.91 | $0.45 | $0.00 | $1.80 |
| 2025 | $3.63 | $793.80 | $0.00 | $0.00 | $21.52 |
AI valuation
Our deep-learning model estimates Galaxy Payroll Group Limited's (GLXG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $793.80
- Current price
- $1.02
- AI upside
- +77,723.53%
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
$1.45
+42.16% upside
Graham-Dodd
—
— upside
Graham Formula
$21.52
+2,009.8% 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 |
| GLXG | Galaxy Payroll Group Limi… | $1.02 | 4.36M | +77,724% | +42% | — | +2,010% | -14.54 | 14.90 | 14.61 | -14.37 | — | 14.90 | 42.20% | -101.20% | -100.51% | -13.04% | 43.65% | -3.31% | 0.05 | -464.43 | 3.21 | 3.08 | 1.19 | -10753.00% | -9851.00% | -10681.00% | -6.93% | -2.38 | 43.67% | 1.46% | -21.30% | 1.46% | -13.33 | -13.33 | 13.49 | 18.52 |
| AEHL | Antelope Enterprise Holdi… | $0.60 | 2.04M | +2,137% | +319,957% | — | +5,958% | -0.98 | 0.53 | 0.17 | -1.30 | — | 0.53 | 0.22% | -13.40% | -17.69% | -94.86% | -64.81% | -67.59% | 0.16 | -6.88 | 2.89 | 2.55 | -0.19 | -2619.00% | -1991.00% | -2354.00% | -14.97% | -0.18 | -12.61% | 0.00% | 0.00% | 0.00% | -1.53 | -7.84 | 0.20 | -1.88 |
| CDTG | CDT Environmental Technol… | $0.24 | 2.96M | +26,479% | +625% | +1,699% | — | 10.20 | 0.38 | 0.48 | 8.46 | — | 0.38 | 37.78% | 6.71% | 4.88% | 4.07% | 3.62% | 1.73% | 0.15 | 14.61 | 1.50 | 1.49 | 2.36 | -7971.00% | -1299.00% | -3688.00% | -13.88% | -0.04 | -4.79% | 0.00% | 0.00% | 24.59% | 9.95 | -9.99 | 0.67 | 1.30 |
| FBGL | FBS Global Limited Ordina… | $1.38 | 18.63M | +93,275% | — | — | — | -17.98 | 3.42 | 1.06 | 124.27 | — | 3.42 | 9.03% | -6.99% | -5.88% | -17.37% | -31.83% | -4.80% | 0.36 | -14.67 | 0.87 | 0.86 | -13.50 | -2020000.00% | -3651.00% | -10543.00% | -1.35% | -0.01 | -6.77% | 0.00% | 0.00% | 0.00% | -13.65 | -66.96 | 0.95 | 1.48 |
| FGL | Founder Group Limited Ord… | $10.51 | 1.94M | +10,975% | +440% | — | +1,903% | -17.94 | 5.92 | 1.12 | -43.83 | — | 5.92 | 6.91% | -6.21% | -5.70% | -35.41% | -13.98% | -5.70% | 2.09 | -2.71 | 0.89 | 0.73 | -7.78 | -11446.00% | -3898.00% | -6091.00% | -7.29% | -0.06 | -20.21% | 0.00% | 0.00% | 0.00% | -21.98 | -16.68 | 1.36 | 1.24 |
| HIHO | Highway Holdings Limited | $0.91 | 4.19M | +68,120% | +26% | — | -35% | 70.67 | 1.23 | 1.04 | 3.09 | — | 1.23 | 33.32% | -7.22% | 1.43% | 1.69% | -34.02% | 1.04% | 0.13 | — | 2.79 | 2.34 | -6.83 | -11095.00% | 1726.00% | -25522.00% | -5.98% | -0.12 | -39.54% | 6.39% | 451.40% | 6.39% | -4.36 | -5.06 | 0.31 | 1.89 |
| INTJ | Intelligent Group Limited | $7.06 | 223.55K | +2,490,909% | +15,533% | +26,855% | — | -9.97 | 0.07 | 1.63 | 342.65 | — | 0.07 | 472.43% | -12.41% | -16.33% | -1.27% | -15.04% | -1.12% | 0.04 | -3.18 | 13.63 | 12.54 | 368.38 | -18081.00% | -65.00% | -46209.00% | -29.42% | -0.24 | -57.99% | 0.00% | 0.00% | 932.57% | 174.60 | 45.28 | -21.67 | 1.75 |
| IPDN | Professional Diversity Ne… | $1.20 | 2.48M | +17,904% | -11% | — | +556% | -1.16 | 0.56 | 0.45 | -0.71 | -0.30 | 0.87 | 60.68% | -38.57% | -37.32% | -62.02% | -77.99% | -36.28% | 0.05 | -14.09 | 1.09 | 1.00 | 0.66 | 39024.00% | -1258.00% | -1464.00% | -91.98% | -0.85 | -83.05% | 0.00% | 0.00% | 39.59% | -0.60 | -0.56 | 0.23 | -17.58 |
| 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 |
| OP | OceanPal Inc. | $0.40 | 12.41M | +273,686% | +2,334% | — | — | -10.13 | 2.15 | 7.04 | -16.47 | — | 2.15 | 8.98% | -70.21% | -69.50% | -20.19% | -23.29% | -19.38% | 0.00 | -165.55 | 2.77 | 2.01 | 0.68 | -3107.00% | 3558.00% | 53147.00% | -12.39% | -0.69 | -28.96% | 0.90% | -9.20% | 0.90% | -9.64 | -7.75 | 6.76 | 20.67 |
| SKK | SKK Holdings Limited | $0.27 | 5.11M | +32,374% | — | — | — | 27.17 | 1.64 | 1.07 | 7.25 | 21.98 | 1.64 | 44.53% | 6.24% | 3.93% | 9.45% | 4.90% | 2.16% | 1.15 | 2.11 | 0.79 | 0.78 | 2.25 | 12362.00% | 1580.00% | 5597.00% | -36.82% | 0.25 | -42.08% | 0.00% | 0.00% | 6.92% | 24.83 | -3.94 | 1.55 | 0.82 |
About Galaxy Payroll Group Limited
Galaxy Payroll Group Limited, through its subsidiaries, provides payroll outsourcing, employment, and consultancy and market research services. It has operations in Hong Kong, Macau, the People's Republic of China, Taiwan, Japan, Australia, Thailand, Malaysia, Vietnam, India, Indonesia, and the Philippines. The company was founded in 2013 and is based in Sheung Wan, Hong Kong.
- CEO
- Wai Hong Lao
- Employees
- 29
- Beta
- -2.26
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.45 ÷ $1.02) − 1 = +42.16% (DCF, example).