US · LICN
Lichen International Limited
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Jinjiang 362000
- Website
- lichenzx.com
Price · as of 2024-12-31
$4.60
Market cap 2.38M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $1,032.76 | +22,351.3% |
| Intrinsic Value(DCF) | $3.64 | -20.87% |
| Graham-Dodd Method(GD) | $2.56 | -44.39% |
| 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 | $0.98 | $8.93 | |||
| 2016 | $0.00 | $9.54 | |||
| 2017 | $1.78 | $6.82 | |||
| 2018 | |||||
| 2019 | $0.00 | $7.55 | |||
| 2020 | $0.00 | $1.17 | |||
| 2021 | $2.75 | $5.71 | |||
| 2022 | $2.03 | $25.42 | $2.06 | $3.56 | $2.36 |
| 2023 | $1.08 | $62.59 | $7.96 | $3.89 | $7.85 |
| 2024 | $5.65 | $1,032.76 | $2.38 | $2.56 | $0.00 |
AI valuation
Our deep-learning model estimates Lichen International Limited's (LICN) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $1,032.76
- Current price
- $4.60
- AI upside
- +22,351.3%
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
$3.64
-20.87% upside
Graham-Dodd
$2.56
-44.39% 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 |
| LICN | Lichen International Limi… | $4.60 | 2.38M | +22,351% | -21% | -44% | — | -13.73 | 1.15 | 2.03 | -34.22 | — | 1.46 | 61.90% | -10.97% | -14.80% | -9.09% | -11.07% | -8.42% | 0.00 | — | 7.96 | 7.92 | 15.90 | -10064.00% | 432.00% | 33464.00% | -13.70% | -1.30 | -27.98% | 0.00% | 0.00% | 1.10% | -12.60 | -4.99 | 1.38 | 13.31 |
| BLMZ | Harrison Global Holdings … | $0.03 | 40.29K | +332,445% | +5,609% | — | — | -5.08 | 2.32 | 5.10 | -4.90 | -0.39 | 2.97 | 30.06% | -84.49% | -100.45% | -91.18% | -111.93% | -42.37% | 0.08 | -377.08 | 2.81 | 1.67 | 0.53 | 129921.00% | 7148.00% | 76537.00% | -47.76% | -2.02 | -322.90% | 0.00% | 0.00% | 5.86% | -5.45 | -1.89 | 4.61 | 2.40 |
| DGLY | Digital Ally, Inc. | $2.59 | 1.64M | +13,877% | +6,850% | — | +4,414% | -73.68 | -204.72 | 81.42 | -19144325.54 | — | -86.62 | 27.93% | 0.00% | -100.98% | -1467.30% | 0.00% | -58.09% | -1.11 | 0.00 | 0.35 | 0.20 | -97699.06 | -3948.00% | -3044.00% | -4791.00% | -0.33% | -0.17 | -51.74% | 0.00% | 0.00% | 0.06% | -19144325.54 | -304.59 | 81.83 | 19.05 |
| ICON | Icon Energy Corp. | $1.35 | 537K | +106,169% | +11% | — | — | -0.48 | 0.09 | 0.18 | 10.68 | -0.01 | 0.09 | 22.54% | 1.60% | -37.29% | -25.34% | 0.46% | -9.62% | 1.63 | 0.05 | 1.10 | 0.91 | 10.03 | 332941.00% | 11202.00% | -6919.00% | -262.01% | 0.17 | -13.39% | 7.58% | -3.60% | 7.58% | 182.76 | -6.22 | 2.92 | 0.15 |
| 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 |
| PMAX | Powell Max Limited Class … | $2.16 | 3.43M | +1,655% | -43% | — | +20% | -19.32 | 16.42 | 9.62 | -28.29 | — | 16.42 | 27.25% | -49.29% | -49.57% | -607.06% | 338.23% | -42.25% | 0.94 | -8.88 | 1.45 | 1.25 | 1.91 | -35077.00% | -2592.00% | -28903.00% | -3.69% | -0.28 | 243.91% | 0.00% | 0.00% | 7.94% | -18.28 | -25.35 | 9.01 | 4.30 |
| RAYA | Erayak Power Solution Gro… | $0.82 | 700.59K | +59,358% | +12,776% | +72% | — | -3530.46 | 148.20 | 130.03 | 43980.39 | — | 148.54 | 13.18% | -5.17% | -3.68% | -4.77% | -6.20% | -2.74% | 0.19 | -10.42 | 2.13 | 0.90 | 51.27 | -17500.00% | 4910.00% | -37296.00% | -0.42% | -1.02 | -68.93% | 0.00% | 0.00% | 0.00% | -2520.38 | -240.06 | 130.18 | 122.80 |
| SBLX | StableX Technologies, Inc… | $2.37 | 1.6M | +5,499% | +54% | — | +804% | -32.06 | 4.59 | 882.36 | -2.32 | — | 4.59 | -10328.49% | -30382.44% | -2752.53% | -9.34% | 262.51% | -4.71% | 0.04 | — | 5.11 | 4.84 | 0.98 | -7534.00% | -8722.00% | -5235.00% | -24.02% | -3.20 | 183.09% | 3.34% | -107.00% | 22.64% | -1.89 | -2.71 | 574.69 | -5.97 |
| SGLY | Singularity Future Techno… | $0.41 | 1.59M | +42,322% | +381% | — | +8,209% | -1.19 | 0.31 | 2.17 | 3.94 | — | 0.31 | 2.83% | -149.56% | -215.78% | -23.28% | 276.76% | -17.94% | 0.12 | -18.53 | 2.49 | 2.49 | 5.21 | -4829.00% | -4219.00% | -3893.00% | -68.53% | -0.37 | 274.81% | 0.00% | 0.00% | 44.99% | 4.49 | 4.52 | -6.71 | -6.64 |
| SMX | SMX (Security Matters) Pu… | $34.10 | 82.79M | — | — | — | — | -0.05 | 0.27 | — | -0.29 | — | -0.05 | 0.00% | — | — | -401.62% | -129.52% | -74.77% | 1.03 | -1.24 | 0.21 | 0.20 | -0.20 | -9968.00% | — | -960.00% | -675.66% | -0.54 | -87.49% | 0.00% | 0.00% | 21.04% | -0.34 | -0.50 | — | -4.32 |
About Lichen International Limited
Lichen International Ltd. engages in providing financial and taxation solutions. It also offers educational support, and software and maintenance services. The company was founded by Li Ya on April 13, 2016 and is headquartered in Jinjiang, China.
- CEO
- Ya Li
- Employees
- 452
- Beta
- 1.14
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($3.64 ÷ $4.60) − 1 = -20.87% (DCF, example).