US · WXM
WF International Limited Ordinary Shares
- Sector
- Industrials · Engineering & Construction
- Headquarters
- Chengdu 610041
- Website
- wf.international
Price · as of 2025-09-30
$0.42
Market cap 2.66M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $478.11 | +112,874.95% |
| Intrinsic Value(DCF) | $0.27 | -36.2% |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $2.26 | +433.08% |
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 | $0.13 | $0.01 | |||
| 2023 | $1.49 | $8.87 | |||
| 2024 | $1.29 | $1.28 | |||
| 2025 | $0.52 | $478.11 | $0.00 | $0.00 | $2.26 |
AI valuation
Our deep-learning model estimates WF International Limited Ordinary Shares's (WXM) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $478.11
- Current price
- $0.42
- AI upside
- +112,874.95%
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
$0.27
-36.2% upside
Graham-Dodd
—
— upside
Graham Formula
$2.26
+433.08% 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 |
| WXM | WF International Limited … | $0.42 | 2.66M | +112,875% | -36% | — | +433% | -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 |
| BTOC | Armlogi Holding Corp. com… | $0.33 | 14.77M | +9,531% | +158% | — | — | -3.42 | 2.09 | 0.28 | -13.42 | — | 2.10 | -1.58% | -9.28% | -8.06% | -47.72% | -10.72% | -9.10% | 5.35 | -24.74 | 0.82 | 0.69 | -9.46 | -29474.00% | 1403.00% | -3408.00% | -2.72% | 0.03 | -0.96% | 0.00% | 0.00% | 0.00% | -10.05 | -124.26 | 0.93 | 1.00 |
| 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 | — |
| MGN | Megan Holdings Limited Or… | $2.00 | 30M | — | — | — | — | — | — | — | — | — | — | 19.70% | 12.58% | 7.94% | 14.88% | 27.92% | 7.57% | 0.01 | 318.79 | 1.86 | 1.55 | 0.06 | -3830.00% | -2926.00% | -12277.00% | — | 0.14 | 28.75% | — | 0.00% | — | — | — | — | — |
| MSGY | Masonglory Limited Ordina… | $0.54 | 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% | — | — | — | — | — |
| 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 |
| 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 |
| 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 WF International Limited Ordinary Shares
WF International Limited, through its subsidiaries, engages in the provision of supply, installation, fitting-out, and maintenance services for heating, ventilation, and air conditioning; and water purification, air ventilation, and floor heating systems in the People's Republic of China. It serves large-scaled commercial projects comprising offices, hotels, manufactures, airports, and hospitals; and commercial real estate development clients that offer high-end fully furnished homes and pursuing contracts for industrial projects. The company was founded in 2009 and is based in Chengdu, China.
- CEO
- Ke Chen
- Employees
- 27
- Beta
- 9.17
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($0.27 ÷ $0.42) − 1 = -36.2% (DCF, example).