Using a Revenue DCF model with operating margin convergence from -11.2% to a target of 10.3% over 5 years, discounted at a WACC of 7.4%, CCSC Technology International Holdings Limited Ordinary Shares (CCTG) has an intrinsic value of $13.41 per share (range: $0.83 – $47.81).
Using a Revenue DCF model with operating margin convergence from -11.2% to a target of 10.3% over 5 years, discounted at a WACC of 7.4%, CCSC Technology International Holdings Limited Ordinary Shares (CCTG) has an intrinsic value of $16.54 per share (range: $1.09 – $59.43).
Using the industry peer median EV/Revenue multiple (trailing + forward), CCSC Technology International Holdings Limited Ordinary Shares (CCTG) has a fair value of $21.20 based on 8 comparable companies in the Electrical Equipment & Parts industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| CCSC Technology International Holdings Limited Ordinary SharesCCTG | 1 | -0.1x | — |
| PS International Group Ltd. | 23 | 0.2x | — |
| United Maritime Corporation | 22 | 0.6x | 0.5x |
| Greenpro Capital Corp. | 17 | 8.1x | — |
| Aqua Metals, Inc. | 16 | 117.1x | 2.3x |
| OFA Group | 10 | 53.2x | — |
| Cellyan Biotechnology Co., Ltd | 7 | 0.4x | — |
| Polar Power, Inc. | 5 | 1.6x | 1.1x |
| Li Bang International Corporation Inc. Ordinary Shares | 0 | 0.9x | — |
| Industry Median | 1.3x | 1.1x | |
| (*) Revenue | 18 | ||
| = Enterprise Value | 22 | ||
| (-) Net Debt | -2 | ||
| Equity Value | 25 | ||
| (/) Outstanding shares | 1 | ||
| Fair Price | $21 | ||
Disclaimer: Sweet Value Lab provides estimated intrinsic values for informational purposes only. This is not financial advice. All models rely on assumptions that may not reflect future performance. Always do your own research before making investment decisions.