US · MSGY
Masonglory Limited Ordinary Shares
- Sector
- Industrials · Specialty Business Services
- Headquarters
- Hong Kong
- Website
- masontech.com.hk
Price · as of 2025-03-31
$0.46
Market cap 7.63M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | — | — |
| Intrinsic Value(DCF) | — | — |
| 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 |
|---|---|---|---|---|---|
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | |||||
| 2023 | |||||
| 2024 | |||||
| 2025 |
AI valuation
Our deep-learning model estimates Masonglory Limited Ordinary Shares's (MSGY) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $0.46
- 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
—
— 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 |
| MSGY | Masonglory Limited Ordina… | $0.46 | 7.63M | — | — | — | — | — | — | — | — | — | — | 9.31% | 6.45% | 5.47% | 46.57% | 87.12% | 17.92% | 0.00 | — | 2.12 | 1.96 | -1.57 | — | 1304.00% | -30356.00% | — | 1.10 | 231.97% | — | 0.00% | — | — | — | — | — |
| DXST | Decent Holding Inc. | $0.11 | 1.78M | — | — | +771% | +3,362% | — | — | — | — | — | — | 27.83% | 21.41% | 18.22% | 53.71% | 66.87% | 25.37% | 0.01 | — | 1.57 | 1.57 | -0.14 | 1818.00% | 2218.00% | -13079.00% | — | -0.06 | -14.08% | — | 0.00% | — | — | — | — | — |
| EHLD | Euroholdings Ltd. | $7.05 | 19.85M | +2,117% | +14% | +284% | — | 1.36 | 1.00 | 1.52 | 7.75 | 0.47 | 1.00 | 51.04% | 33.37% | 111.20% | 111.90% | 20.69% | 57.31% | 0.99 | 32.04 | 1.68 | 1.24 | 3.50 | 29179.00% | -1542.00% | -68989.00% | -139.88% | 0.91 | -131.39% | 5.90% | 8.00% | 5.90% | 8.28 | -1.30 | 2.76 | 1.71 |
| GFAI | Guardforce AI Co., Limite… | $0.58 | 12.73M | +8,252% | +109% | -64% | — | -2.14 | 0.39 | 0.34 | 2.18 | — | 0.43 | 17.22% | -18.49% | -16.13% | -20.41% | -54.04% | -12.92% | 0.08 | — | 4.92 | 4.56 | 6.17 | -8830.00% | 18.00% | 949.00% | -29.06% | -0.53 | -29.83% | 0.00% | 0.00% | 45.88% | 1.02 | 1.88 | -0.19 | -0.44 |
| LIQT | LiqTech International, In… | $1.99 | 19.16M | +1,618% | -67% | — | — | -1.83 | 1.51 | 0.96 | -4.65 | — | 1.51 | 7.58% | -50.33% | -51.66% | -63.51% | -41.05% | -53.05% | 1.16 | -26.34 | 0.00 | 0.00 | -2.02 | -4573.00% | 1303.00% | -2694.00% | -41.24% | -1.29 | -32.42% | 0.00% | 0.00% | 0.00% | -3.35 | -4.28 | 1.69 | — |
| RVSN | Rail Vision Ltd. | $8.44 | 15.01M | +4,454% | +2,115% | — | — | -8.10 | 14.06 | 191.45 | -26.22 | — | 14.06 | 34.62% | -692.62% | -2362.15% | -299.75% | -1187.86% | -231.60% | 0.03 | -7.02 | 7.36 | 6.62 | 1.89 | -5708.00% | 81549.00% | -898.00% | -3.90% | -3.62 | -1281.27% | 0.00% | 0.00% | 5.81% | -25.79 | -23.91 | 178.59 | 44.62 |
| SGRP | SPAR Group, Inc. | $0.78 | 18.72M | +9,973% | +25% | -78% | — | -10.77 | 1.40 | 0.78 | 24.25 | — | 1.50 | 20.65% | -2.23% | -8.97% | -11.99% | -2.82% | -4.29% | 0.78 | -0.43 | 1.53 | 1.43 | 0.50 | -18125.00% | -548.00% | -13234.00% | -5.32% | -0.02 | -5.27% | 0.00% | 0.00% | 48.26% | -35.85 | -19.20 | 0.80 | 1.87 |
| TRSG | Tungray Technologies Inc … | $1.16 | 18.97M | +24,889% | +324% | -62% | -94% | -54.06 | 1.77 | 2.41 | -3630.27 | — | 2.01 | 43.70% | -5.12% | -3.75% | -3.39% | -6.83% | -2.01% | 0.15 | — | 1.86 | 1.18 | 941.93 | -14846.00% | -1081.00% | -99081.00% | -10.66% | -0.08 | -34.31% | 1.67% | -90.50% | 1.67% | -37.40 | -7.45 | 1.92 | 2.89 |
| WXM | WF International Limited … | $0.43 | 2.66M | +111,400% | -37% | — | +426% | -1.12 | 0.78 | 0.28 | -1.53 | — | 0.79 | 8.75% | -21.43% | -24.54% | -71.91% | -49.86% | -25.77% | 0.74 | -26.88 | 1.11 | 0.94 | -0.22 | -10000.00% | -1370.00% | -36412.00% | -44.56% | -0.13 | -28.61% | 0.00% | 0.00% | 30.68% | -1.50 | -2.62 | 0.32 | 0.44 |
| XOS | Xos, Inc. | $2.11 | 17.99M | +249% | +9,540% | — | — | -0.64 | 0.96 | 0.57 | -1.58 | — | 0.96 | 7.09% | -81.97% | -89.63% | -127.30% | -70.74% | -52.24% | 1.28 | -214.36 | 1.76 | 0.86 | -0.79 | -4897.00% | 2569.00% | 2072.00% | -152.60% | -1.05 | -75.71% | 0.00% | 0.00% | 0.00% | -1.40 | -1.31 | 1.15 | -3.13 |
About Masonglory Limited Ordinary Shares
Cayman-incorporated holding company; operates in Hong Kong through Masontech Ltd, providing wet-trades subcontracting services including plastering, tile-laying, brick-laying, floor screeding, and marble works since 2018
- CEO
- Tsz Tun Tse
- Employees
- 2
- Beta
- 1.53
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $0.46) − 1 = — (DCF, example).