investorscraft@gmail.com

Intrinsic ValueLi Bang International Corporation Inc. Ordinary Shares (LBGJ)

Previous Close$0.83
Intrinsic Value
Upside potential
Previous Close
$0.83

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

Li Bang International Corporation Inc. operates in a niche segment of the international trade and commerce sector, focusing on specialized products or services that cater to specific market demands. The company's revenue model appears to be built around direct sales or distribution, though its exact product offerings remain unclear due to limited public disclosures. Its market positioning suggests a small-scale operation with potential exposure to competitive pressures and fluctuating demand dynamics. Given its modest revenue base and negative profitability metrics, Li Bang likely competes in a fragmented industry where scale and operational efficiency are critical. The absence of detailed segment reporting makes it difficult to assess its competitive advantages or differentiation strategies. The company's financial performance indicates challenges in sustaining profitability, which may reflect broader sector headwinds or internal execution issues.

Revenue Profitability And Efficiency

Li Bang reported revenue of $10.8 million for FY 2024, accompanied by a net loss of $1.4 million and negative diluted EPS of $0.074. Operating cash flow was -$646k, while capital expenditures totaled -$105k, indicating constrained liquidity and limited reinvestment capacity. The company's inability to generate positive earnings or cash flow raises concerns about its operational efficiency and cost management.

Earnings Power And Capital Efficiency

The company's negative earnings and cash flow underscore weak earnings power, with no evidence of scalable margins or capital efficiency. High total debt of $10.7 million relative to minimal cash reserves ($154k) suggests significant financial leverage without commensurate returns, further straining its ability to service obligations or fund growth initiatives.

Balance Sheet And Financial Health

Li Bang's balance sheet reflects financial stress, with cash and equivalents covering only a fraction of its $10.7 million total debt. The lack of dividend payments and negative operating metrics highlight liquidity constraints. Without meaningful equity cushion or asset backing, the company's solvency depends on improving profitability or securing additional financing.

Growth Trends And Dividend Policy

No discernible growth trajectory is evident, given declining profitability and cash flow. The company has no dividend policy, consistent with its loss-making status and precarious financial position. Absent a turnaround strategy, Li Bang faces challenges in attracting investor interest or achieving sustainable expansion.

Valuation And Market Expectations

With negative earnings and limited operational visibility, traditional valuation metrics are inapplicable. Market expectations are likely muted, reflecting skepticism about the company's ability to reverse its financial trajectory. The high debt load further clouds any intrinsic valuation assessment.

Strategic Advantages And Outlook

Li Bang's strategic positioning remains unclear due to sparse disclosures. The outlook is cautious, hinging on its capacity to address profitability challenges and reduce leverage. Without tangible competitive differentiators or scalable operations, the company faces an uphill battle to stabilize its business model.

Sources

SEC filings (CIK: 0001896425)

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