US · MEGL
Magic Empire Global Limited
- Sector
- Financial Services · Financial - Capital Markets
- Headquarters
- Central
- Website
- giraffecap.com
Price · as of 2024-12-31
$1.17
Market cap 7.5M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $214.60 | +18,241.88% |
| Intrinsic Value(DCF) | $2.26 | +93.16% |
| Graham-Dodd Method(GD) | $2.70 | +130.77% |
| 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 | $0.00 | $0.00 | |||
| 2021 | $0.10 | $0.00 | |||
| 2022 | $1.62 | $30.85 | $0.93 | $0.40 | $0.70 |
| 2023 | $0.74 | $45.08 | $2.93 | $2.70 | $0.00 |
| 2024 | $1.40 | $1,669.47 | $2.81 | $2.70 | $0.00 |
AI valuation
Our deep-learning model estimates Magic Empire Global Limited's (MEGL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $214.60
- Current price
- $1.17
- AI upside
- +18,241.88%
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
$2.26
+93.16% upside
Graham-Dodd
$2.70
+130.77% 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 |
| MEGL | Magic Empire Global Limit… | $1.17 | 7.5M | +142,590% | +93% | +131% | — | -11.66 | 0.43 | 4.31 | 26.51 | -1.33 | 0.43 | -26.27% | -79.99% | -37.00% | -3.59% | -40.99% | -3.45% | 0.03 | -167.00 | 36.88 | 36.63 | 47.97 | 87382.00% | -731.00% | 15684.00% | -8.43% | -1.31 | -18.64% | 0.00% | 0.00% | 59.08% | 6.66 | 14.64 | -5.33 | 5.88 |
| ABTS | Abits Group Inc. | $2.55 | 6.04M | +3,806% | +15,707,010% | -5% | — | -0.66 | 0.06 | 0.09 | -0.28 | — | 0.06 | 50.29% | 50.29% | -13.88% | -8.39% | 34.28% | -7.68% | 0.00 | 106.16 | 1.69 | 1.13 | -0.60 | -9267.00% | 29911.00% | -9093.00% | -113.79% | 1.94 | -6.90% | 0.00% | 0.00% | 39.30% | -0.15 | 0.77 | -0.08 | -7.70 |
| AIFU | AIFU Inc. | $1.93 | 223.78M | +310% | +60% | +226% | — | 18.69 | 2.27 | 3.20 | -2139.87 | — | 2.27 | 38.48% | -24.10% | 25.15% | 13.40% | -24.04% | 7.55% | 0.08 | — | 2.50 | 2.40 | -5.95 | -9888.00% | -4345.00% | 5137.00% | 2.32% | 0.17 | 9.78% | 0.00% | 0.00% | 0.10% | -11.86 | 38.45 | 2.86 | 3.33 |
| CNF | CNFinance Holdings Limite… | $5.23 | 15.67M | +5,494% | +1,261% | +3,219% | — | 6.41 | 0.06 | 0.15 | 73.58 | — | 0.06 | 51.77% | 3.02% | 2.36% | 0.94% | 0.41% | 0.24% | 1.47 | 0.06 | 0.25 | 0.40 | 70.18 | -9750.00% | -1290.00% | -5291.00% | 309.46% | 0.11 | 8.11% | 0.00% | 0.00% | 913.50% | 91.17 | 5.88 | 2.75 | 0.00 |
| GSIW | Garden Stage Limited Ordi… | $0.11 | 24M | +90,909% | +5,166,191% | — | — | -4.16 | 2.68 | 3.33 | -4.22 | — | 2.71 | 4.72% | -80.00% | -79.91% | -54.01% | -65.56% | -26.58% | 0.03 | — | 1.51 | 0.26 | 0.10 | -345.00% | 29595.00% | -8073.00% | -7.61% | -0.13 | -20.73% | 0.00% | 0.00% | 0.00% | -4.06 | -12.84 | 3.25 | 0.18 |
| NCPL | Netcapital Inc. | $0.51 | 2.51M | +37,371% | +2,734% | — | +281,859% | -0.34 | 0.64 | 10.95 | -0.42 | — | 45.72 | 95.36% | -952.43% | -3255.05% | -107.11% | -29.16% | -90.62% | 0.18 | -171.71 | 0.07 | 0.07 | -0.08 | -2895.00% | -8244.00% | 941.00% | -56.09% | -0.97 | -18.80% | 0.00% | 0.00% | 0.00% | -1.44 | -2.23 | 13.70 | -2.47 |
| OXBR | Oxbridge Re Holdings Limi… | $1.07 | 8.21M | +4,139% | +8,794% | — | — | -7.27 | 5.02 | 36.30 | -11.07 | — | 5.02 | 53.48% | -297.62% | -323.08% | -58.75% | -46.15% | -34.69% | 0.07 | — | — | — | 1.15 | -7337.00% | -10775.00% | -261.00% | -6.22% | — | -34.99% | 0.00% | 0.00% | 7.57% | -11.05 | -14.57 | 32.88 | -2.76 |
| SHFS | SHF Holdings, Inc. | $0.92 | 2.82M | +91,232% | +183% | — | +1,174% | -0.37 | -1.46 | 0.98 | -7.34 | -0.32 | -1.46 | 104.67% | -24.23% | -262.50% | -437.93% | -21.38% | -119.19% | -0.97 | -8.36 | 0.86 | 0.65 | -2.54 | 11466.00% | -923.00% | -14137.00% | 2.40% | 0.08 | 2.06% | 0.00% | 0.00% | 3.21% | -6.17 | 63.89 | 1.49 | -12.16 |
| TVE | Tennessee Valley Authorit… | $24.41 | 12.82M | +21,399% | +697% | — | — | — | — | 0.00 | — | — | — | 0.00% | 18.79% | 9.95% | 0.00% | 29.12% | 0.00% | — | 2.15 | 0.00 | 0.00 | — | 1982.00% | 1103.00% | -10227.00% | 102.20% | 0.00 | 0.15% | 0.00% | — | 174887.49% | 0.02 | 4.75 | 0.00 | — |
About Magic Empire Global Limited
Magic Empire Global Limited provides initial public offering sponsorship, financial and independent financial advisory, post-listing compliance advisory, and underwriting services to corporations in Hong Kong. The company was incorporated in 2016 and is headquartered in Central, Hong Kong.
- CEO
- Sze Chen
- Employees
- 8
- Beta
- 2.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($2.26 ÷ $1.17) − 1 = +93.16% (DCF, example).