investorscraft@gmail.com

Intrinsic ValueWF Holding Limited Ordinary Shares (WFF)

Previous Close$0.47
Intrinsic Value
Upside potential
Previous Close
$0.47

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

WF Holding Limited operates in a specialized sector, leveraging its core competencies to deliver value through a diversified revenue model. The company focuses on providing niche products or services, positioning itself as a key player in its industry. Its market strategy emphasizes competitive pricing, operational efficiency, and targeted customer segments, allowing it to maintain a stable foothold despite broader economic fluctuations. WF Holding’s ability to adapt to market demands while sustaining profitability underscores its resilience in a dynamic business environment. The company’s sector context highlights its role in addressing specific market needs, supported by a scalable infrastructure. Its market positioning is further reinforced by strategic partnerships and a commitment to innovation, ensuring long-term relevance. While not a market leader, WF Holding’s focused approach enables it to carve out a sustainable niche, balancing growth aspirations with operational prudence.

Revenue Profitability And Efficiency

WF Holding reported revenue of $4.57 million for FY 2024, with net income of $111,603, reflecting a modest but positive margin. Diluted EPS stood at $0.004, indicating limited earnings per share. Operating cash flow was robust at $753,458, suggesting effective cash generation from core operations. Capital expenditures were minimal at -$51,519, highlighting a lean investment approach.

Earnings Power And Capital Efficiency

The company’s earnings power appears constrained, as evidenced by its low EPS. However, its operating cash flow demonstrates efficient capital utilization in core activities. The minimal capital expenditures suggest a focus on maintaining rather than expanding operations, which may limit future growth but preserves financial stability.

Balance Sheet And Financial Health

WF Holding maintains a solid balance sheet, with cash and equivalents of $1.06 million against total debt of $428,733, indicating a healthy liquidity position. The low debt level relative to cash reserves underscores a conservative financial strategy, reducing leverage risk and enhancing flexibility.

Growth Trends And Dividend Policy

Growth trends appear muted, with no dividends paid in FY 2024, reflecting a reinvestment-oriented strategy. The company’s focus on operational cash flow over shareholder payouts suggests prioritization of internal funding for potential future opportunities or stability.

Valuation And Market Expectations

Given its modest earnings and revenue base, WF Holding’s valuation likely reflects its niche positioning and limited scale. Market expectations may be tempered by its small size and sector-specific risks, though its financial health could attract value-oriented investors.

Strategic Advantages And Outlook

WF Holding’s strategic advantages lie in its lean operations and strong cash flow generation. The outlook remains cautious, with potential for incremental growth if market conditions favor its niche. However, scalability challenges and sector volatility could temper long-term prospects.

Sources

Company filings, financial statements

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