US · ILAG
Intelligent Living Application Group Inc.
- Sector
- Industrials · Construction
- Headquarters
- Kwai Chung
- Website
- i-l-a-g.com
Price · as of 2024-12-31
—
Market cap 5.65M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $30.46 | — |
| Intrinsic Value(DCF) | $2.60 | — |
| 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 | $0.00 | $9.68 | |||
| 2020 | $0.00 | $0.00 | |||
| 2021 | $0.00 | $0.00 | |||
| 2022 | $12.80 | $94.32 | $4.18 | $6.19 | $0.00 |
| 2023 | $4.91 | $192.54 | $3.03 | $0.00 | $71.40 |
| 2024 | $5.08 | $30.46 | $0.73 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates Intelligent Living Application Group Inc.'s (ILAG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $30.46
- Current price
- —
- 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
$2.60
— 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 |
| ILAG | Intelligent Living Applic… | $2.72 | 5.65M | +1,020% | -4% | — | — | -2.49 | 0.73 | 1.22 | -3.21 | -47.24 | 0.73 | 6.85% | -51.22% | -49.16% | -25.41% | -30.49% | -22.55% | 0.08 | -148.82 | 6.21 | 1.11 | 0.08 | 526.00% | 1650.00% | -3020.00% | -34.41% | -2.14 | -25.04% | 0.00% | 0.00% | 0.00% | -2.33 | -2.83 | 1.19 | 2.26 |
| EHGO | Eshallgo Inc. Class A Ord… | $0.21 | 6.8M | +3,515,195% | +86% | — | +2,720% | -1.87 | 1.95 | 1.52 | -1.34 | — | 1.95 | 23.02% | -74.69% | -80.15% | -102.78% | -264.44% | -49.00% | 0.29 | -39.75 | 2.92 | 2.46 | 0.47 | -12760000.00% | -2058.00% | -16381.00% | -6.77% | -0.16 | -36.31% | 0.00% | 0.00% | 0.88% | -1.28 | -9.30 | 0.95 | 1.25 |
| GRNQ | Greenpro Capital Corp. | $1.71 | 13.33M | +3,793% | -77% | -88% | — | -9.92 | 1.40 | 2.06 | -12.87 | — | 1.40 | 87.80% | -27.72% | -20.46% | -12.96% | -24.17% | -9.59% | 0.01 | -905.87 | 2.25 | 1.71 | 2.30 | -16743.00% | 54.00% | -1919.00% | -18.97% | -1.07 | -34.05% | 0.00% | 0.00% | 0.00% | -6.30 | -4.47 | 1.75 | -4.34 |
| HYFM | Hydrofarm Holdings Group,… | $1.35 | 6.3M | +19,359% | 0% | — | +7,610% | -0.23 | 0.07 | 0.08 | -7.98 | -12.29 | -0.61 | 16.89% | -27.42% | -35.06% | -25.94% | -12.86% | -14.29% | 0.76 | -3.42 | 2.72 | 1.17 | -7.20 | 190.00% | -1602.00% | -21368.00% | -20.69% | -0.01 | -0.79% | 0.00% | 0.00% | 65.65% | -3.05 | -49.43 | 0.84 | -1.57 |
| JYD | Jayud Global Logistics Li… | $2.80 | 7.35M | +2,539% | +2,493% | — | — | -497.95 | 306.24 | 48.90 | -558.11 | — | 313.48 | -1.98% | -9.22% | -8.77% | -153.76% | -123.07% | -38.98% | 0.27 | -19.97 | 1.46 | 1.04 | 0.26 | -3216.00% | 1354.00% | 10171.00% | -0.36% | -1.01 | -234.05% | 0.00% | 0.00% | 0.14% | -530.12 | -281.44 | 48.88 | 159.41 |
| LSH | Lakeside Holding Limited | $0.66 | 6.19M | +62,370% | +79,702% | — | — | -1.67 | 3.08 | 0.49 | -2.18 | -0.10 | 3.53 | 16.18% | -27.88% | -29.49% | -301.03% | -105.19% | -44.46% | 2.25 | -12.27 | 1.06 | 0.87 | -0.31 | 174000.00% | -287.00% | 494255.00% | -30.85% | -0.27 | -57.37% | 0.00% | 0.00% | 35.05% | -2.06 | -3.77 | 0.57 | 0.09 |
| NCEW | New Century Logistics (BV… | $8.95 | 24.05M | +8,275% | -82% | — | +310% | -8.67 | 17.46 | 2.10 | -8.84 | — | 17.46 | 0.29% | -24.55% | -24.21% | -39.75% | -23.86% | -13.48% | 0.65 | -141.25 | 1.47 | 1.42 | -0.23 | -64545.00% | -8916.00% | -13103.00% | -3.75% | -0.38 | -7.66% | 0.00% | 0.00% | 34.48% | -8.78 | -27.37 | 2.15 | 6.44 |
| PSIG | PS International Group Lt… | $6.19 | 20.1M | +506% | -75% | — | +503% | -2.92 | 1.32 | 0.16 | -1.20 | -0.46 | 1.32 | 4.05% | -6.05% | -5.54% | -41.07% | -207.54% | -16.08% | 0.01 | — | 1.76 | 1.60 | 1.60 | 63889.00% | -3775.00% | 11168.00% | -13.09% | -0.13 | -77.99% | 0.00% | 0.00% | 0.00% | -1.15 | -3.28 | 0.07 | 3.96 |
| VRME | VerifyMe, Inc. | $0.95 | 11.74M | +6,144% | +77,681% | — | — | -1.99 | 0.74 | 0.31 | -2.82 | -34.74 | 8.82 | 35.78% | -8.57% | -15.80% | -33.62% | -18.86% | -20.80% | 0.22 | -15.96 | 1.50 | 1.46 | 0.24 | 571.00% | -437.00% | -16566.00% | 4.58% | 0.21 | 3.16% | 0.00% | 0.00% | 6.27% | -3.37 | 20.09 | 0.29 | -5.45 |
| ZDAI | DirectBooking Technology … | $4.38 | 7.28M | +43,492% | +5,417% | — | — | -3.03 | 2.42 | 1.10 | -4.77 | — | 2.42 | 8.71% | -37.18% | -36.22% | -107.15% | -68.25% | -48.03% | 0.46 | -31.93 | 2.65 | 1.88 | -0.69 | -10000.00% | 4316.00% | -21775.00% | -13.34% | -0.69 | -27.31% | 0.00% | 0.00% | 2.25% | -3.45 | -8.76 | 1.28 | 1.82 |
About Intelligent Living Application Group Inc.
Intelligent Living Application Group Inc. manufactures and sells mechanical locksets to customers in the United States, Canada, Australia, and China markets. The company offers its products for main entrances and gates, and indoor uses. Intelligent Living Application Group Inc. was founded in 1981 and is headquartered in Kwai Chung, Hong Kong.
- CEO
- Yu Bong Lau
- Employees
- 238
- Beta
- 1.48
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.60 ÷ —) − 1 = — (DCF, example).