US · HTCO
High-Trend International Group
- Sector
- Industrials · Marine Shipping
- Headquarters
- Singapore 409051
- Website
- htcointl.com
Price · as of 2025-10-31
$7.90
Market cap 51.59M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $670.94 | +8,392.91% |
| Intrinsic Value(DCF) | $12,856.84 | +162,644.81% |
| Graham-Dodd Method(GD) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $247.25 | $1,285.08 | $83,165.27 | $45.26 | $543.03 |
| 2022 | $31.25 | $556.64 | $15,700.17 | $0.00 | $176.98 |
| 2023 | $11.27 | $493.26 | $0.00 | $0.00 | $85.35 |
| 2024 | $76.00 | $277.90 | $0.57 | $0.00 | $0.00 |
| 2025 | $10.20 | $670.94 | $21,045.59 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates High-Trend International Group's (HTCO) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $670.94
- Current price
- $7.90
- AI upside
- +8,392.91%
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
$12,856.84
+162,644.81% upside
Graham-Dodd
—
— 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 |
| HTCO | High-Trend International … | $7.90 | 51.59M | +8,393% | +162,645% | — | — | -2.60 | 7.08 | 0.26 | -2.29 | — | 7.08 | 3.14% | -9.29% | -10.01% | -324.21% | -1178.06% | -69.72% | 0.02 | -433.49 | 1.54 | 1.02 | 0.50 | -2160.00% | 9821.00% | -23903.00% | 8.29% | 0.23 | 273.74% | 0.00% | 0.00% | 18.21% | -2.30 | 9.90 | 0.21 | 4.46 |
| ACCL | Acco Group Holdings Limit… | $1.36 | 18.97M | — | — | -72% | +3,951% | — | — | — | — | — | — | 43.77% | 22.09% | 20.90% | 556.73% | -2043.14% | 48.05% | 0.20 | — | 17.52 | 1.77 | -0.17 | 330.00% | 77505.00% | 95461.00% | — | 9.38 | -3232.29% | — | 0.00% | — | — | — | — | — |
| DFLI | Dragonfly Energy Holdings… | $2.55 | 1.58M | +45,108% | +96% | — | +28,520% | -0.21 | -0.91 | 0.17 | -3.80 | -0.14 | -0.91 | 22.96% | -50.86% | -80.20% | -438.89% | -64.78% | -54.00% | -5.88 | -1.20 | 1.51 | 0.33 | -3.25 | 15042.00% | -2135.00% | -5966.00% | -115.56% | -0.33 | -24.95% | 0.00% | 0.00% | 0.00% | -2.29 | -5.95 | 1.17 | -1.75 |
| GWH | ESS Tech, Inc. | $1.59 | 20.03M | +1,540% | -18% | — | +138% | -6.68 | 19.93 | 91.46 | -6.42 | -0.47 | 23.76 | -720.54% | -1426.50% | -1369.69% | -130.40% | 5617.64% | -80.19% | 0.06 | — | 1.57 | 1.23 | 0.14 | 142500.00% | -1651.00% | 3102.00% | -13.81% | -2.62 | 4974.23% | 0.00% | 0.00% | 0.05% | -6.08 | -6.86 | 86.71 | -10.98 |
| HMR | Heidmar Maritime Holdings… | $0.94 | 54.89M | +3,420% | +22,837% | -49% | — | 45.06 | 4.73 | 2.98 | 18.35 | — | 4.94 | 59.04% | 14.13% | 6.61% | 11.05% | 55.37% | 4.48% | 0.28 | 2.14 | 1.54 | 1.49 | -3.85 | -9015.00% | -4104.00% | -4598.00% | 7.53% | 0.34 | 87.87% | 0.00% | 0.00% | 11.68% | 17.42 | 10.98 | 2.46 | 4.51 |
| MESA | Mesa Air Group, Inc. | $18.78 | 3.5M | +273% | -98% | — | — | -0.47 | 0.39 | 0.09 | -28.95 | — | 0.39 | 12.46% | -13.82% | -19.10% | -58.67% | -11.73% | -12.17% | 2.90 | -1.71 | 0.35 | 0.12 | -25.35 | -2730.00% | -435.00% | -12294.00% | 32.25% | 0.20 | 2.48% | 0.00% | 0.00% | 471.67% | -5.28 | 24.94 | 0.73 | -0.12 |
| OMEX | Odyssey Marine Exploratio… | $1.47 | 45.78M | +5,814% | -89% | +101% | +99% | 1.36 | -0.52 | 11.03 | 2.05 | — | -0.47 | -303.87% | -1561.76% | 2037.00% | -25.64% | 215.24% | 30.29% | -1.41 | -1.84 | 0.26 | 0.23 | 1.40 | -7533.00% | -437.00% | -10484.00% | 6.58% | 0.03 | -10.00% | 0.00% | 0.00% | 15.11% | -2.22 | 47.70 | 34.63 | -24.36 |
| SCWO | 374Water, Inc. | $2.59 | 37.48M | +878% | +1,469% | — | +982% | -3.89 | 3.13 | 108.69 | -3.05 | -7.99 | 3.35 | -204.90% | -2874.26% | -2791.39% | -82.29% | -261.89% | -70.44% | 0.04 | — | 4.76 | 4.08 | 0.79 | 4871.00% | -4012.00% | 2292.00% | -23.22% | -3.39 | -229.98% | 0.00% | 0.00% | 0.00% | -3.00 | -3.42 | 86.25 | 4.32 |
| SST | System1, Inc. | $3.31 | 33.09M | +795% | -35% | — | +83% | -3.82 | 4.64 | 1.08 | 41.67 | — | -1.66 | 44.30% | -25.76% | -21.71% | -90.28% | -27.29% | -18.28% | 3.43 | -2.81 | 1.28 | 1.20 | 15.10 | -5615.00% | -1444.00% | -8384.00% | -1.42% | -0.05 | -1.63% | 0.01% | 0.00% | 2.92% | -6.59 | -110.38 | 1.70 | -1.60 |
| TORO | Toro Corp. | $4.02 | 71.3M | +1,746% | +100% | +510% | — | 5.45 | 0.09 | 1.34 | -0.69 | — | 0.09 | 20.84% | -24.82% | 112.56% | 1.78% | -2.58% | 1.74% | 0.00 | -24.11 | 11.77 | 11.56 | -3.49 | -8558.00% | -7146.00% | -18959.00% | 48.07% | 3.10 | 6.70% | 4.66% | 25.40% | 17.08% | 1.33 | -0.51 | -0.33 | 4.64 |
| VATE | INNOVATE Corp. | $5.30 | 72.37M | +806% | +1,697% | — | +553% | -2.65 | -0.58 | 0.10 | 10.64 | — | -0.22 | 18.86% | 3.61% | -3.13% | 22.95% | 7.88% | -4.10% | -3.99 | 0.54 | 0.81 | 0.72 | 9.20 | -4289.00% | -2220.00% | -22222.00% | -9.40% | 0.02 | -1.95% | 1.14% | -3.00% | 20.80% | 19.39 | -78.35 | 0.70 | 0.51 |
About High-Trend International Group
High-Trend International Group provides ocean transportation services in Hong Kong, Singapore, and internationally. The company provides solutions for marine decarbonization and digital carbon assets management for the shipping industry. It offers seaborne transportation services under the voyage contracts. In addition, the company provides vessel services on behalf of ship owners. The company was formerly known as Caravelle International Group and changed its name to High-Trend International Group in January 2025. The company was founded in 2022 and is headquartered in Singapore.
- CEO
- Shixuan He
- Employees
- 31
- Beta
- -0.51
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($12,856.84 ÷ $7.90) − 1 = +162,644.81% (DCF, example).