investorscraft@gmail.com

Intrinsic ValueEverbright Digital Holding Limited Ordinary Shares (EDHL)

Previous Close$0.23
Intrinsic Value
Upside potential
Previous Close
$0.23

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Everbright Digital Holding Limited operates in the digital technology sector, focusing on providing integrated digital solutions and services. The company leverages its expertise in digital infrastructure, data analytics, and cloud computing to serve a diverse client base, including enterprises and government entities. Its core revenue model is built on service contracts, licensing, and subscription-based offerings, positioning it as a key player in China's rapidly expanding digital economy. The firm differentiates itself through proprietary technologies and strategic partnerships, enabling it to capture growth in smart city development and industrial digitization. With a strong foothold in domestic markets, Everbright Digital is well-positioned to benefit from increasing demand for digital transformation services, supported by government initiatives promoting technological advancement. The company’s competitive edge lies in its scalable platform and ability to deliver end-to-end solutions, making it a trusted partner for clients navigating the complexities of digital adoption.

Revenue Profitability And Efficiency

In FY 2023, Everbright Digital reported revenue of $2.83 million, with net income reaching $925,563, reflecting a robust net margin of approximately 32.8%. The company generated $640,917 in operating cash flow, demonstrating efficient cash conversion from operations. Capital expenditures were minimal at -$2,205, indicating a capital-light business model that prioritizes scalability and operational efficiency.

Earnings Power And Capital Efficiency

The diluted EPS stood at $0.0349, underscoring the company’s ability to translate revenue into shareholder value. With negligible debt and a focus on high-margin digital services, Everbright Digital exhibits strong earnings power. Its capital efficiency is further highlighted by low capex requirements, allowing for reinvestment in growth initiatives or potential shareholder returns.

Balance Sheet And Financial Health

Everbright Digital maintains a solid balance sheet, with $399,300 in cash and equivalents and total debt of just $44,822, resulting in a negligible leverage ratio. The company’s financial health is further reinforced by its positive operating cash flow and minimal debt obligations, providing ample liquidity to fund operations and strategic investments.

Growth Trends And Dividend Policy

While the company did not declare dividends in FY 2023, its strong profitability and cash flow generation suggest potential for future distributions. Growth trends are supported by increasing demand for digital solutions, though the absence of explicit revenue growth data limits a detailed assessment. The capital-light model positions the company to scale efficiently without significant reinvestment needs.

Valuation And Market Expectations

Given its niche focus and profitability, Everbright Digital’s valuation likely reflects its growth potential in China’s digital economy. Market expectations may hinge on its ability to expand its client base and maintain high margins, though limited public comparables and sparse disclosure constrain precise valuation benchmarks.

Strategic Advantages And Outlook

Everbright Digital’s strategic advantages include its proprietary technology stack and alignment with China’s digitalization policies. The outlook remains positive, driven by sector tailwinds, though execution risks and competitive pressures warrant monitoring. The company’s ability to sustain profitability while scaling operations will be critical to long-term success.

Sources

Company filings (CIK: 0002024876)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount