investorscraft@gmail.com

Intrinsic ValueWF International Limited Ordinary Shares (WXM)

Previous Close$0.54
Intrinsic Value
Upside potential
Previous Close
$0.54

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 International Limited operates in a specialized segment of the financial services or trading industry, though its exact sector remains unspecified. The company generates revenue primarily through its core operations, which likely involve intermediary services, asset management, or cross-border financial transactions. Its modest revenue base suggests a niche market presence, possibly serving regional clients or specific institutional needs. The absence of detailed product disclosures implies a focus on bespoke or low-volume, high-margin services rather than scalable retail offerings. Competitive positioning appears constrained by limited scale, with no evident technological or regulatory moats cited. The firm’s operational footprint may be concentrated in select markets, given its financial metrics, though geographic diversification is unclear. Its ability to sustain profitability amid debt levels points to disciplined cost management, but growth prospects hinge on expanding service lines or client acquisition in a competitive landscape.

Revenue Profitability And Efficiency

WF International reported revenue of $15.5 million for FY2024, with net income of $963K, reflecting a 6.2% net margin. Operating cash flow stood at $827K, while capital expenditures were modest at -$122K, indicating limited reinvestment needs. The absence of diluted EPS suggests potential convertible instruments or complex capital structure, though outstanding shares total 7.11 million. Cost control appears effective, but revenue scalability remains unproven.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its small revenue base, though profitability metrics are positive. Operating cash flow covers interest obligations comfortably, but the $2.56 million debt load relative to $809K in cash implies reliance on external financing. Capital efficiency is adequate, with no significant asset growth signaled, but returns on equity or assets cannot be calculated without further data.

Balance Sheet And Financial Health

WF International’s balance sheet shows $809K in cash against $2.56 million in total debt, indicating a leveraged position. The debt-to-equity ratio is indeterminable without equity figures, but liquidity risks appear manageable given positive operating cash flow. No dividends were paid, preserving cash for potential debt service or operational needs. Financial health is stable but lacks buffers for significant downturns.

Growth Trends And Dividend Policy

Historical growth trends are unavailable, but the current fiscal year suggests modest profitability. The absence of dividends aligns with a focus on retaining earnings for liquidity or growth initiatives. Future expansion may depend on leveraging existing client relationships or entering adjacent markets, though no explicit guidance is provided. The capital-light model could support organic growth if revenue diversification occurs.

Valuation And Market Expectations

Valuation metrics are incomplete without market price or peer comparisons. The lack of EPS data complicates P/E analysis, while the debt-heavy capital structure may weigh on equity valuations. Market expectations likely reflect skepticism about scalability, given the niche business model and limited disclosures. Investor sentiment would hinge on demonstrated revenue momentum or margin improvement.

Strategic Advantages And Outlook

WF International’s advantages include lean operations and profitability in a specialized segment. However, the outlook is cautious due to its small scale and debt exposure. Strategic priorities may include deleveraging or selective investments to broaden revenue streams. Success depends on executing without compromising financial stability, but macroeconomic or sector-specific risks could pressure performance.

Sources

Company filings (CIK: 0001979610), limited public disclosures

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