US · YHC
LQR House Inc.
- Sector
- Consumer Defensive · Beverages - Alcoholic
- Headquarters
- Miami Beach, FL 33141
- Website
- lqrhouse.com
Price · as of 2024-12-31
$0.89
Market cap 3.12M
Valuation summary
Four models, one snapshot. Upside is target ÷ current − 1.
| Valuation method | Value, $ | Upside, % |
|---|---|---|
| Artificial Intelligence(AI) | $562.40 | +63,162.09% |
| Intrinsic Value(DCF) | $27.44 | +2,986.61% |
| 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 |
|---|---|---|---|---|---|
| 2010 | |||||
| 2011 | |||||
| 2012 | |||||
| 2013 | |||||
| 2014 | |||||
| 2015 | |||||
| 2016 | |||||
| 2017 | |||||
| 2018 | |||||
| 2019 | |||||
| 2020 | |||||
| 2021 | |||||
| 2022 | $0.00 | $0.00 | |||
| 2023 | $52.50 | $269.25 | $0.00 | $0.00 | $0.00 |
| 2024 | $68.60 | $562.40 | $3,065.36 | $0.00 | $0.00 |
AI valuation
Our deep-learning model estimates LQR House Inc.'s (YHC) per-share fair value from quarterly fundamentals, sector trend, and historical valuation patterns.
- AI fair value
- $562.40
- Current price
- $0.89
- AI upside
- +63,162.09%
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
$27.44
+2,986.61% 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 |
| YHC | LQR House Inc. | $0.89 | 3.12M | +63,162% | +2,987% | — | — | -16.25 | -714.03 | 147.84 | -16.02 | -67.39 | -0.04 | -12.52% | -739.00% | -909.56% | -322.70% | -2226.00% | -206.62% | 0.00 | — | 0.78 | 0.75 | 0.24 | 2412.00% | 12324.00% | -2738.00% | -1.79% | -0.89 | -796.90% | 0.00% | 0.00% | 0.15% | -19.71 | -55.07 | 145.68 | 12.52 |
| KIDZ | Classover Holdings, Inc. … | $0.09 | 1.65M | — | — | — | — | — | — | — | — | — | — | 0.00% | — | — | 20.51% | 0.06% | -36.71% | -1.06 | — | 0.02 | 0.02 | -20143.18 | -10000.00% | -10000.00% | 157371.00% | — | -0.23 | 254.52% | — | 0.00% | — | — | — | — | — |
| LXEH | Lixiang Education Holding… | $0.22 | 159.96K | +36,047% | +4,403% | +1,154% | +34,040% | -3.03 | 0.51 | 2.28 | 0.70 | — | 0.67 | -9.30% | -79.15% | -75.08% | -16.28% | -79.80% | -5.46% | 0.90 | -8.95 | 2.10 | 2.08 | 4.37 | -8397.00% | -3545.00% | -6966.00% | -24.86% | -0.16 | -57.23% | 0.00% | 0.00% | 0.00% | 0.55 | 0.77 | -0.44 | -0.46 |
| STKH | Steakholder Foods Ltd. | $1.46 | 994.26K | — | +1,226% | — | — | -0.47 | 1.00 | 404.29 | -0.64 | — | 1.00 | -120.00% | -84760.00% | -85210.00% | -171.64% | -183.58% | -91.57% | 0.61 | -187.47 | 1.06 | 0.82 | -0.15 | -6970.00% | — | -2734.00% | -233.57% | -5.06 | -204.53% | 0.00% | 0.00% | 0.00% | -0.61 | -0.54 | 513.59 | -17.08 |
| TKLF | Tokyo Lifestyle Co., Ltd. | $2.92 | 1.24M | +6,153,057% | +101,101% | +6,083% | +8,090% | 0.24 | 5.56 | 1.14 | 32.28 | — | 5.56 | 11.38% | 2.25% | 3.16% | 2512.10% | 2.74% | 658.01% | 1.66 | 0.02 | 1.35 | 1.18 | 7.03 | -2189.00% | 738.00% | -26006.00% | -99.43% | -0.88 | -228.55% | 0.00% | 0.00% | 0.00% | 64.85 | -1.29 | 1.46 | 3.17 |
About LQR House Inc.
LQR House Inc. is engaged in the supply, sales, and distribution in the alcoholic beverage market. The Company acquires, builds, markets, and distributes premium brands through online networks. Its brand includes Soleil Vino and SWOL Tequila. Under, the Company provides tiered memberships that allows customers to customize their preferences. SWOL Tequila offers three types of bottle bottles, namely anejo, cristalino, and peach. The limited edition anejo Tequila is a special release of 10,000 bottles. One of its sales channels consists of an e-commerce platform CWSpirits.com. The Company also operates seven CWS locations across San Diego.
- CEO
- Kumar Abhishek
- Employees
- 4
- Beta
- 4.42
Disclaimer: Information on this page is provided for educational purposes only and does not constitute investment advice. Upside computed as ($27.44 ÷ $0.89) − 1 = +2,986.61% (DCF, example).