US · NWGL
CL Workshop Group Limited
- Sector
- Basic Materials · Paper, Lumber & Forest Products
- Headquarters
- Macau
- Website
- nature-wood.com
Price · as of 2024-12-31
$0.96
Market cap 21.52M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $915.80 | +95,285.9% |
| Intrinsic Value(DCF) | $0.62 | -35.42% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $3.48 | +262.46% |
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 | $1.12 | $3.46 | |||
| 2022 | $2.77 | $8.51 | |||
| 2023 | $11.24 | $148.53 | $0.00 | $0.00 | $37.13 |
| 2024 | $1.54 | $915.80 | $0.00 | $0.00 | $3.48 |
AI valuation
Our deep-learning model estimates CL Workshop Group Limited's (NWGL) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $915.80
- Current price
- $0.96
- AI upside
- +95,285.9%
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
$0.62
-35.42% upside
Graham-Dodd
—
— upside
Graham Formula
$3.48
+262.46% 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 |
| NWGL | CL Workshop Group Limited | $0.96 | 21.52M | +95,286% | -35% | — | +262% | -2.90 | 2.80 | 1.18 | -7.37 | — | -3.74 | 24.41% | -17.20% | -40.52% | -64.51% | -10.23% | -18.51% | 2.80 | -3.95 | 1.11 | 0.38 | -3.46 | -3977.00% | -1539.00% | -21069.00% | 6.14% | 0.12 | 4.36% | 0.00% | 0.00% | 0.00% | -12.96 | 30.70 | 2.23 | 0.77 |
| ASTL | Algoma Steel Group Inc. | $4.59 | 481.65M | — | -45% | — | +13% | -4.27 | 0.63 | 0.39 | -7.30 | — | 0.63 | -4.69% | -12.00% | -9.07% | — | — | — | 0.45 | -6.21 | 3.07 | 0.98 | -2.18 | — | — | — | -47.51% | -0.11 | — | 3.01% | -12.90% | 3.01% | -4.61 | -3.00 | 0.55 | 1.23 |
| ELBM | Electra Battery Materials… | $0.74 | 68.84M | — | — | — | — | -1.02 | 0.47 | — | -7.31 | — | 0.47 | 0.00% | — | — | -39.90% | 0.01% | -19.62% | 1.12 | 0.00 | 0.08 | 0.07 | -5.08 | -6527.00% | — | -5220.00% | -58.54% | -0.24 | -13.93% | 0.00% | 0.00% | 0.00% | 7017.15 | -5.59 | — | -2.86 |
| HUDI | Huadi International Group… | $1.23 | 17.59M | +17,771% | -34% | +290% | -48% | -12.78 | 0.24 | 0.28 | -24.32 | — | 0.25 | 10.80% | -5.01% | -2.22% | -1.82% | -2.86% | -1.32% | 0.30 | — | 2.89 | 1.81 | -10.15 | -111875.00% | -1532.00% | -30398.00% | -113.45% | -0.23 | -24.90% | 0.00% | 0.00% | 0.00% | -9.67 | -1.50 | 0.48 | 1.40 |
| JCTC | Jewett-Cameron Trading Co… | $1.86 | 6.55M | +25,094,697,248% | -42% | -98% | +135% | 0.00 | 0.45 | 0.23 | -3.30 | — | 0.46 | 15.14% | -9.08% | -10.00% | -18101687.23% | -17.59% | -15594929.93% | 0.10 | — | 4.63 | 0.87 | -0.55 | -65714.00% | -1240.00% | -11371275550.00% | -71376642.92% | -1408712.16 | -31554975.00% | 0.00% | 0.00% | 0.00% | -3.01 | 0.00 | 0.27 | 4.19 |
| ODVWZ | Osisko Development Corp. … | $0.27 | 32.13M | — | — | — | — | — | — | — | — | — | — | -11.36% | -1607.59% | -1893.49% | -14.94% | -13.69% | -10.65% | 0.08 | -4.20 | 0.85 | 0.76 | 1.05 | — | -8558.00% | -1011.00% | — | -0.36 | -16.61% | — | 0.00% | — | — | — | — | — |
| SNES | SenesTech, Inc. | $2.25 | 11.75M | +16,096% | +1,914% | — | — | -0.34 | 0.84 | 1.13 | -0.18 | — | 0.84 | 54.07% | -336.51% | -333.01% | -139.56% | -441.94% | -117.00% | 0.10 | -284.05 | 5.01 | 2.93 | 0.17 | -9230.00% | 5566.00% | -2071.00% | -291.16% | -10.75 | -432.60% | 0.00% | 0.00% | 0.00% | -0.17 | -0.17 | 0.57 | -61.38 |
| STAI | ScanTech AI Systems Inc. | $0.19 | 390.67K | — | — | — | — | -31.23 | 0.00 | 1328.74 | -72.21 | — | 0.00 | 17.35% | -1644.83% | -4254.38% | 0.03% | 0.01% | -2.14% | 0.00 | -0.72 | 11.01 | 0.00 | -4.68 | -3516.00% | — | 2178.00% | -0.92% | -0.04 | 0.01% | 0.00% | 0.00% | 0.00% | -86.39 | -116.30 | 1420.91 | -116.79 |
| ZKIN | ZK International Group Co… | $1.29 | 6.65M | +22,881% | -35% | -36% | +1,239% | -2.96 | 0.48 | 0.17 | -11.23 | -12.57 | 0.51 | 5.67% | -3.50% | -5.59% | -15.21% | -5.83% | -5.62% | 0.96 | -7.56 | 1.44 | 0.85 | -7.02 | 2350.00% | -3416.00% | -10253.00% | 1.62% | 0.02 | 0.45% | 0.00% | 0.00% | 0.00% | -12.67 | 164.92 | 0.44 | 0.24 |
About CL Workshop Group Limited
CL Workshop Group Limited, an integrated forestry company, engages in up-stream forest management and harvesting, and down-stream wood-processing and distribution activities. The company offers a range of products, including logs, decking and flooring products, sawn timber, recycled and synthesized charcoal, machine-made charcoal, and essential oils. It also provides IT and business consultancy services. The company serves importers, retailers, and processors through its sales network in Europe, South Asia, South America, North America, and China. Nature Wood Group Limited was formerly known as China Nature Wood Industry Group Limited and changed its name to Nature Wood Group Limited in September 2022. The company was incorporated in 2011 and is headquartered in Macau. Nature Wood Group Limited operates as a subsidiary of Easy Bliss Limited.
- CEO
- Liying Wang
- Employees
- 151
- Beta
- 1.83
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.62 ÷ $0.96) − 1 = -35.42% (DCF, example).