US · INTJ
Intelligent Group Limited
- Sector
- Industrials · Consulting Services
- Headquarters
- Admiralty
- Website
- intelligentjoy.com
Price · as of 2024-11-30
$10.10
Market cap 223.55K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $175,954.92 | +1,742,027.92% |
| Intrinsic Value(DCF) | $1,104.25 | +10,833.17% |
| Graham-Dodd Method(GD) | $1,904.02 | +18,751.71% |
| 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 | $325.23 | $4,728.57 | |||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $146.11 | $786.53 | |||
| 2024 | $16.62 | $175,954.92 | $1,848.26 | $1,904.02 | $0.00 |
AI valuation
Our deep-learning model estimates Intelligent Group Limited's (INTJ) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $175,954.92
- Current price
- $10.10
- AI upside
- +1,742,027.92%
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
$1,104.25
+10,833.17% upside
Graham-Dodd
$1,904.02
+18,751.71% 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 |
| INTJ | Intelligent Group Limited | $10.10 | 223.55K | +1,742,028% | +10,833% | +18,752% | — | -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 |
| 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 |
| DEVS | DevvStream Corp. Common S… | $0.86 | 3.78M | — | — | — | — | -0.49 | -0.30 | 228.76 | -1.30 | -0.75 | -0.30 | 60.51% | -46483.73% | -46783.09% | 61.98% | 94.24% | -166.12% | -0.67 | -18.16 | 0.23 | 0.18 | -0.80 | 6517.00% | — | 31511.00% | -108.97% | -0.34 | 50.54% | 0.00% | 0.00% | 0.00% | -1.30 | -2.42 | 602.62 | -8.66 |
| 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 |
| GLXG | Galaxy Payroll Group Limi… | $2.42 | 4.36M | +32,702% | -40% | — | +789% | -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 |
| 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 |
| 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 Intelligent Group Limited
Intelligent Group Limited, together with its subsidiaries, provides financial public relations services in Hong Kong. The company offers financial PR services, such as creating multi-stakeholder communications programs, arranging press conferences and interviews, participating in the preparation of news releases and shareholders' meetings, monitoring news publications, identifying shareholders, targeting potential investors, organizing corporate events, and implementing crisis management policies and procedures. It provides training to its clients on public relations tactics and practices. It serves listing applicants and listed companies, as well as private companies, investors, and international investment banks. Intelligent Group Limited was founded in 2016 and is based in Admiralty, Hong Kong.
- CEO
- Nianci Yuan
- Employees
- 22
- Beta
- 2.74
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1,104.25 ÷ $10.10) − 1 = +10,833.17% (DCF, example).