US · TDIC
Dreamland Limited Class A Ordinary Shares
- Sector
- Communication Services · Entertainment
- Headquarters
- Hong Kong
- Website
- trendicint.com
Price · as of 2025-03-31
$1.21
Market cap 5.1M
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) | $0.20 | -83.47% |
| Graham Formula(GF) | $3.40 | +180.99% |
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 | $0.20 | $13.30 | |||
| 2025 | $0.20 | $3.40 |
AI valuation
Our deep-learning model estimates Dreamland Limited Class A Ordinary Shares's (TDIC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- —
- Current price
- $1.21
- 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
$0.20
-83.47% upside
Graham Formula
$3.40
+180.99% 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 |
| TDIC | Dreamland Limited Class A… | $1.21 | 5.1M | — | — | -83% | +181% | — | — | — | — | — | — | 26.14% | 1.69% | 14.03% | 131.71% | 41.31% | 20.94% | 1.62 | 1.18 | 1.33 | 0.99 | -0.24 | -870.00% | 12408.00% | -41034.00% | — | -0.36 | -1580.09% | — | 0.00% | — | — | — | — | — |
| ANGH | Anghami Inc. | $3.00 | 20.07M | +4,838% | +136,784% | — | — | -0.60 | 0.64 | 0.49 | -0.65 | -0.22 | -1.19 | -30.76% | -79.57% | -81.38% | -270.84% | -318.79% | -88.55% | 0.21 | -749.60 | 0.60 | 0.58 | 0.03 | 26667.00% | 8872.00% | 109103.00% | -124.68% | -0.93 | -243.20% | 0.00% | 0.00% | 0.00% | -0.58 | -0.76 | 0.46 | -3.16 |
| CPOP | Pop Culture Group Co., Lt… | $0.33 | 4.62M | +34,174% | +1,708,727% | — | — | -2.52 | 0.81 | 0.16 | -10.64 | — | 0.89 | 4.01% | -5.92% | -6.40% | -37.37% | -14.03% | -8.77% | 2.45 | -23.98 | 1.47 | 0.89 | -8.02 | -8866.00% | 12716.00% | -10348.00% | 1.04% | 0.00 | 0.40% | 0.00% | 0.00% | 0.00% | -10.40 | 367.41 | 0.62 | 0.68 |
| DKI | DarkIris Inc. Class A Ord… | $0.44 | 8.77M | — | — | — | — | — | — | — | — | — | — | 37.98% | 14.60% | 13.85% | -114.37% | -91.78% | 78.38% | 0.00 | — | 1.71 | 1.30 | -0.27 | -18720.00% | 10046.00% | -10311.00% | — | 0.04 | -3.59% | — | 0.00% | — | — | — | — | — |
| DLPN | Dolphin Entertainment, In… | $1.64 | 19.88M | +9,068% | +2,024% | — | — | -0.90 | 0.97 | 0.22 | -3.82 | — | -0.57 | 93.68% | -20.29% | -24.38% | -79.76% | -29.88% | -20.21% | 2.37 | -5.04 | 0.76 | 0.71 | -2.41 | -2781.00% | 1985.00% | -9684.00% | -1.41% | -0.01 | -0.45% | 0.00% | 0.00% | 0.00% | -2.93 | -192.98 | 0.60 | -3.20 |
| EDUC | Educational Development C… | $1.36 | 11.68M | +18,317% | -21% | +27% | +996% | -2.00 | 0.26 | 0.31 | -14.44 | — | 0.26 | 61.50% | -19.82% | -15.40% | -12.24% | -6.81% | -6.25% | 0.80 | -3.10 | 1.40 | 0.07 | -10.87 | -107117.00% | -3300.00% | -6504.00% | 26.38% | 0.09 | 3.63% | 0.00% | 0.00% | 26.07% | -6.27 | 15.32 | 1.24 | 1.22 |
| IQST | iQSTEL Inc. | $2.35 | 6.94M | +1,467% | +108,875% | — | — | -420.59 | 301.85 | 7.69 | -1026.87 | -68.36 | -312.53 | 2.92% | -0.29% | -2.12% | -66.24% | -8.03% | -10.24% | 1.12 | -0.39 | 0.99 | 0.95 | -2.61 | 61522.00% | 9600.00% | 8088.00% | -0.14% | -0.05 | -29.67% | 0.00% | 0.00% | 0.00% | -2618.73 | -708.71 | 7.71 | 22.44 |
| RSVR | Reservoir Media, Inc. | $8.97 | 588.43M | +198% | -64% | -31% | -77% | 61.53 | 1.30 | 3.00 | 14.61 | 5.53 | -1.34 | 63.81% | 22.09% | 4.88% | 2.15% | 3.90% | 0.94% | 1.08 | 1.60 | 1.20 | 0.90 | 6.42 | 111212.00% | 956.00% | 26216.00% | -10.78% | 0.69 | -7.28% | 0.00% | 0.00% | 0.00% | 24.19 | -16.54 | 5.34 | 0.95 |
| SEGG | Lottery.com Inc. | $1.02 | 4M | +26,051% | +385% | — | +238,891% | -0.38 | 0.52 | 9.97 | -0.72 | — | -13.98 | 69.89% | -1704.12% | -2693.69% | -102.72% | -54.49% | -48.10% | 0.30 | -35.71 | 0.52 | 0.02 | -0.26 | -6643.00% | -8482.00% | 4550.00% | -28.89% | -0.05 | -9.21% | 0.00% | 0.00% | 0.00% | -0.92 | -5.43 | 15.64 | -8.20 |
| ZNB | Zeta Network Group | $0.26 | 38.18M | +67,176% | +130% | — | — | -0.01 | 0.02 | 0.07 | -0.13 | — | 0.02 | -2.86% | -214.66% | -492.80% | -205.51% | -81.32% | -135.62% | 0.18 | -1.95 | 0.30 | 0.30 | -0.11 | -9367.00% | 20829.00% | 32213.00% | -2032.07% | -0.67 | -50.96% | 0.00% | 0.00% | 0.00% | -0.20 | -0.32 | 0.43 | -11.72 |
About Dreamland Limited Class A Ordinary Shares
A Hong Kong–based event management company that organizes, promotes, and manages themed touring, walk-through experience events for IP owners—primarily from animation and live‑action film franchises; also involved in merchandise and pop-up events.
- CEO
- Wai Yue Seto
- Employees
- 15
- Beta
- 49.20
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as (— ÷ $1.21) − 1 = — (DCF, example).