US · XTKG
X3 Holdings Co Ltd.
- Sector
- Technology · Software - Application
- Headquarters
- Singapore 536464
- Website
- x3holdings.com
Price · as of 2024-12-31
—
Market cap 793.99K
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $67.48 | — |
| Intrinsic Value(DCF) | $1.68 | — |
| Graham-Dodd Method(GD) | — | — |
| Graham Formula(GF) | $121.92 | — |
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 | $824.78 | $1,337.28 | |||
| 2018 | $464.58 | $751.70 | |||
| 2019 | $3,677.43 | $75,728.96 | $0.00 | $0.00 | $1,308.91 |
| 2020 | $5,012.83 | $25,614.21 | $4,339.13 | $0.00 | $0.00 |
| 2021 | $411.62 | $63,525.16 | $1,349.66 | $177.57 | $0.00 |
| 2022 | $135.85 | $167.33 | $106.74 | $0.00 | $2,666.19 |
| 2023 | $3.71 | $21.35 | $1.43 | $0.00 | $0.00 |
| 2024 | $4.21 | $67.48 | $0.00 | $0.00 | $121.92 |
AI valuation
Our deep-learning model estimates X3 Holdings Co Ltd.'s (XTKG) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $67.48
- Current price
- —
- 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
$1.68
— upside
Graham-Dodd
—
— upside
Graham Formula
$121.92
— 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 |
| XTKG | X3 Holdings Co Ltd. | $0.05 | 793.99K | +135,948% | +3,287% | — | +245,715% | -0.68 | 1.23 | 4.88 | -5.12 | -1.14 | 1.89 | 39.80% | -718.28% | -656.57% | -93.78% | -86.36% | -63.91% | 0.25 | -559.53 | 0.74 | 0.69 | -0.58 | 5927.00% | -3099.00% | -7996.00% | -4.62% | -0.03 | -2.72% | 0.00% | 0.00% | 0.01% | -0.77 | -24.38 | 5.50 | -6.39 |
| DSP | Viant Technology Inc. | $10.13 | 641.99M | +469% | +187% | -72% | -47% | 100.75 | 4.42 | 0.82 | 2.96 | — | 7.53 | 45.66% | 1.20% | 0.82% | 3.87% | -2.75% | 0.56% | 0.48 | 8.70 | 2.49 | 2.42 | -8.98 | -15217.00% | 2974.00% | 3477.00% | 20.70% | 0.36 | -39.74% | 0.00% | 0.00% | 13.54% | 16.94 | 1.20 | 0.20 | 1.97 |
| EXFY | Expensify, Inc. | $0.95 | 88.4M | +2,746% | -61% | -71% | — | -4.03 | 0.65 | 0.61 | -3.60 | -4.40 | 0.65 | 50.34% | -12.68% | -15.05% | -16.39% | -22.43% | -11.89% | 0.04 | — | 3.30 | 1.63 | 7.41 | 9167.00% | 206.00% | 2353.00% | 23.29% | 0.43 | 24.99% | 0.00% | 0.00% | 25.56% | -1.56 | 1.40 | 0.20 | 0.81 |
| HIT | Health In Tech, Inc. | $1.41 | 80.24M | +3,761% | +2,446% | -83% | -93% | 715.00 | 36.40 | 24.60 | 245.05 | — | 52.07 | 79.21% | 5.08% | 3.44% | 6.96% | 13.43% | 4.92% | 0.02 | 2.00 | 5.06 | 4.69 | -3.97 | -7314.00% | 177.00% | 23170.00% | 0.27% | 1.02 | 22.94% | 0.00% | 0.00% | 1.49% | 476.56 | 369.87 | 24.20 | 113.10 |
| SANG | Sangoma Technologies Corp… | $4.62 | 153.45M | +539% | -52% | -79% | — | -36.77 | 0.72 | 0.56 | 3.77 | — | -5.72 | 51.76% | -0.54% | -2.12% | -1.95% | -0.45% | -1.34% | 0.22 | -0.31 | 0.86 | 0.62 | 0.71 | -4054.00% | -89.00% | -116.00% | 17.88% | 0.84 | 10.47% | 0.00% | 0.00% | 17.97% | -127.33 | 6.89 | 0.68 | 1.52 |
| STEM | Stem, Inc. | $10.51 | 88.18M | -66% | -66% | — | +57,769% | -0.08 | -0.18 | 0.49 | -0.70 | -0.02 | -0.13 | -7.65% | -580.60% | -590.67% | -6139.13% | -179.18% | -95.19% | -1.36 | -45.89 | 1.06 | 0.90 | -0.61 | 48616.00% | -6867.00% | -7854.00% | -68.01% | -0.28 | -10.33% | 0.00% | 0.00% | 0.00% | -0.66 | -11.50 | 3.85 | -11.14 |
| SVCO | Silvaco Group, Inc. Commo… | $3.36 | 102.95M | +34,396% | +2,045% | — | — | -3.15 | 1.24 | 2.08 | -1.17 | -0.02 | 1.43 | 79.82% | -67.49% | -66.03% | -71.98% | -287.60% | -43.01% | 0.02 | -44.80 | 3.11 | 3.04 | 0.49 | 1368378.00% | 1002.00% | -251130.00% | -16.35% | -0.57 | -144.80% | 0.00% | 0.00% | 14.05% | -1.07 | -2.12 | 0.72 | 1.58 |
| TEAD | Teads Holding Co. | $0.86 | 81.69M | +5,883% | +14,411% | +290% | — | -300.37 | 0.92 | 0.24 | 2.55 | -450.55 | 1.41 | 21.59% | -1.42% | -0.08% | -0.31% | -3.75% | -0.12% | 0.07 | -3.46 | 1.19 | 1.09 | -2.95 | 6667.00% | -491.00% | -89020.00% | 24.01% | 0.24 | 38.01% | 0.00% | 0.00% | 65.50% | -5.00 | 1.23 | 0.07 | 1.63 |
| TROO | TROOPS, Inc. | $2.88 | 311.36M | +1,543% | +12,213% | — | — | -7.85 | 1.54 | 10.45 | -8.96 | -1.17 | 1.93 | 19.27% | -56.86% | -133.16% | -20.82% | -9.50% | -17.94% | 0.00 | — | 3.30 | 3.26 | 0.46 | 66923.00% | 18224.00% | -12521.00% | 1.62% | 0.33 | 2.83% | 0.00% | 0.00% | 1.94% | -17.49 | 58.78 | 9.94 | 4.30 |
About X3 Holdings Co Ltd.
X3 Holdings Co Ltd., through its subsidiaries, provides software application and technology services to corporate and government customers engaged in global trade. The company offers digital transformation solutions that include developing a suite of cross-border digital trade platforms and services. It provides global digital trade platforms and services comprising cross-border trades, logistics and shipping, customs clearance, and transactions and settlements to international trading partners, logistics service providers, customs authorities, and other government agencies; and fintech services for financial institutions for enhancing risk control and ensuring efficient supply chain financing. In addition, the company offers digital solutions and services for developing and operating free trade zones, bonded goods facilities, cross border trade zones, and other regulated trade zones and facilities; blockchain applications enable supply chain transparency, streamlined customs clearance, expedited import and export process, and increased international trade volume for the regulated trade zones; and global trade supply chain and compliance platforms and solutions that facilitates streamlined documentation process and integrated data sharing relating to customs, tax, logistics and shipping, and strengthen collaboration for multinational manufacturing and international trade enterprises. It also engages in bitcoin cryptomining operations, renewable energy projects, and agriculture technologies and trading. The company was formerly known as Powerbridge Technologies Co., Ltd. and changed its name to X3 Holdings Co Ltd. in January 2024. X3 Holdings Co Ltd. was founded in 1997 and is headquartered in Singapore.
- CEO
- Shiang Lor
- Employees
- 137
- Beta
- 1.65
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($1.68 ÷ —) − 1 = — (DCF, example).