US · HWH
HWH International Inc.
- Sector
- Consumer Cyclical · Leisure
- Headquarters
- Bethesda, MD 20814
- Website
- hwhintl.com
Price · as of 2024-12-31
$1.07
Market cap 8.35M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $79.15 | +7,297.2% |
| Intrinsic Value(DCF) | $0.77 | -28.04% |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | $0.16 | $0.00 | |||
| 2022 | $51.45 | $497.14 | $0.00 | $0.13 | $0.00 |
| 2023 | $7.00 | $34.44 | $0.99 | $1.10 | $2.02 |
| 2024 | $1.90 | $79.15 | $0.04 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates HWH International Inc.'s (HWH) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $79.15
- Current price
- $1.07
- AI upside
- +7,297.2%
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
$0.77
-28.04% 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 |
| HWH | HWH International Inc. | $1.07 | 8.35M | +7,297% | -28% | — | — | -12.16 | 11.46 | 25.28 | -11.72 | -17.28 | 11.46 | 48.01% | -163.11% | -206.67% | -24.98% | -23.03% | -18.38% | 0.64 | -28.37 | 1.65 | 1.64 | 1.03 | 7039.00% | 5094.00% | 1125.00% | -5.33% | -0.50 | -19.04% | 0.00% | 0.00% | 72.92% | -14.25 | -17.24 | 23.24 | 3.59 |
| AZI | Autozi Internet Technolog… | $0.31 | 682.07K | +4,480,909% | +282% | — | — | -0.01 | 0.00 | 0.00 | -1.12 | — | 0.00 | 1.75% | -14.25% | -13.44% | 44.78% | 71.45% | -97.52% | -0.48 | -8.33 | 0.31 | 0.04 | -1.11 | -243862.00% | -155.00% | -5386.00% | -3591.29% | -0.12 | 19.08% | 0.00% | 0.00% | 0.00% | -1.10 | -4.10 | 0.16 | -14.21 |
| BTBD | BT Brands, Inc. | $1.29 | 7.94M | +4,688% | -30% | — | — | -4.15 | 1.38 | 0.65 | -7.43 | -2.53 | 1.66 | 20.84% | -12.36% | -15.59% | -28.61% | -24.70% | -17.37% | 0.58 | -18.34 | 3.46 | 3.01 | -1.66 | 16429.00% | 531.00% | 6296.00% | -12.68% | -0.50 | -17.87% | 0.00% | 0.00% | 1.49% | -5.12 | -7.70 | 0.63 | 1.72 |
| BYAH | Park Ha Biological Techno… | $1.84 | 1.25M | +35,232% | +5,489% | +304% | +152% | 264.43 | 84.02 | 53.13 | 154.42 | — | 84.45 | 91.80% | 33.32% | 20.09% | 38.00% | 92.14% | 17.90% | 0.05 | — | 1.87 | 1.09 | -0.58 | -4369.00% | -314.00% | 74238.00% | 0.69% | 0.63 | 168.38% | 0.00% | 0.00% | 0.00% | 158.83 | 144.09 | 52.93 | 50.40 |
| CGTL | Creative Global Technolog… | $2.14 | 50.46M | +2,897% | -86% | — | +150% | -10.95 | 8.10 | 6.92 | -11.13 | — | 8.10 | 10.81% | -62.22% | -63.21% | -21.74% | -21.87% | -18.37% | 0.00 | — | 72.54 | 0.74 | 0.01 | -13176.00% | -9238.00% | -8258.00% | -3.29% | -19.10 | -7.99% | 0.00% | 0.00% | 0.00% | -11.11 | -30.39 | 6.91 | 348.61 |
| EFOI | Energy Focus, Inc. | $1.75 | 10.04M | +8,678% | -41% | — | +14% | -8.04 | 4.36 | 2.62 | -8.15 | — | 4.36 | 14.38% | -37.90% | -32.55% | -53.03% | -69.30% | -20.01% | 0.13 | -368.40 | 2.11 | 0.56 | 0.11 | -7576.00% | -1499.00% | -4753.00% | -10.35% | -0.53 | -49.51% | 0.00% | 0.00% | 3.82% | -6.81 | -9.53 | 2.58 | -35.45 |
| IPW | iPower Inc. | $1.92 | 2.2M | +83,190% | +231% | — | +3,371% | -3.35 | 0.91 | 0.25 | -6.99 | -1.60 | 1.35 | 43.84% | -8.87% | -7.51% | -24.01% | -17.71% | -11.43% | 0.44 | -13.45 | 1.34 | 0.56 | -1.85 | 20980.00% | -2315.00% | -11205.00% | -4.46% | -0.04 | -2.81% | 0.00% | 0.00% | 0.00% | -3.86 | -30.52 | 0.34 | 1.46 |
| LVLU | Lulu's Fashion Lounge Hol… | $15.45 | 42.83M | +95% | -79% | — | -99% | -90.46 | 374.11 | 15.83 | -109.00 | -51.19 | -334.32 | 41.23% | -16.58% | -17.50% | -148.78% | -71.87% | -42.92% | 2.94 | -41.22 | 0.69 | 0.15 | -0.76 | 17671.00% | -1106.00% | -10202.00% | -0.01% | 0.03 | -0.37% | 0.00% | 0.00% | 0.04% | -96.13 | -18447.05 | 15.94 | 29.50 |
| YHGJ | Yunhong Green CTI Ltd. | $2.53 | 7.02M | +6,977% | -4% | -46% | — | -9.51 | 1.33 | 0.79 | -87.37 | -2.08 | 1.44 | 20.06% | -3.41% | -8.35% | -20.77% | -3.48% | -7.00% | 1.07 | -0.71 | 1.27 | 0.49 | -38.55 | 45794.00% | 84.00% | 1123.00% | -11.26% | -0.11 | -9.13% | 0.00% | 0.00% | 0.00% | -41.69 | -15.90 | 1.42 | -0.07 |
| YYGH | YY Group Holding Limited | $0.19 | 7.54M | +564,413% | +16,591% | — | — | -14.00 | 11.02 | 1.65 | -17.66 | — | 11.02 | 12.79% | -10.07% | -11.77% | -94.23% | -47.34% | -37.21% | 0.82 | -9.59 | 1.69 | 1.28 | -1.03 | -63333.00% | 2937.00% | 82947.00% | -2.36% | -0.19 | -18.34% | 0.00% | 0.00% | 1.49% | -17.41 | -44.92 | 1.75 | 6.26 |
About HWH International Inc.
HWH International Inc. operates a marketplace platform to provide products and services for health, wealth, and happiness. It operates HWH Marketplace, a marketing place; Hapi Café; Hapi Travel Destination platform to book travel, hotel, and vacation packages; and Hapi Wealth builder program. The company is based in Bethesda, Maryland. HWH International Inc operates as a subsidiary of Alset International Limited
- CEO
- Heng Fai Chan
- Employees
- 16
- Beta
- -0.39
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.77 ÷ $1.07) − 1 = -28.04% (DCF, example).