Using the industry peer median P/E Multiples multiple (trailing + forward), Hauchen AI Parking Management Technology Holding Co., Ltd. (HCAI) has a fair value of $0.10 based on 3 comparable companies in the Industrial - Machinery industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Hauchen AI Parking Management Technology Holding Co., Ltd.HCAI | 360 | 241.0x | — |
| Euroholdings Ltd. | 24 | 1.6x | — |
| Castor Maritime Inc. | 19 | 5.6x | — |
| Greenland Technologies Holding Corporation | 16 | 2.0x | 1.3x |
| Industry Median | 2.0x | 1.3x | |
| (*) Profit after tax | 1 | ||
| Equity Value | 3 | ||
| (/) Outstanding shares | 30 | ||
| Fair Price | $0 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Hauchen AI Parking Management Technology Holding Co., Ltd. (HCAI) has a fair value of $0.55 based on 3 comparable companies in the Industrial - Machinery industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Hauchen AI Parking Management Technology Holding Co., Ltd.HCAI | 360 | 113.9x | — |
| Euroholdings Ltd. | 24 | 8.6x | — |
| Greenland Technologies Holding Corporation | 16 | 2.1x | 2.0x |
| WF Holding Limited Ordinary Shares | 8 | 25.5x | — |
| Industry Median | 8.6x | 2.0x | |
| (*) EBITDA | 3 | ||
| = Enterprise Value | 28 | ||
| (-) Net Debt | 12 | ||
| Equity Value | 16 | ||
| (/) Outstanding shares | 30 | ||
| Fair Price | $1 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Hauchen AI Parking Management Technology Holding Co., Ltd. (HCAI) has a fair value of $1.33 based on 8 comparable companies in the Industrial - Machinery industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Hauchen AI Parking Management Technology Holding Co., Ltd.HCAI | 360 | 9.1x | — |
| Euroholdings Ltd. | 24 | 3.1x | — |
| Greenland Technologies Holding Corporation | 16 | 0.2x | 0.2x |
| TOMI Environmental Solutions, Inc. | 15 | 2.2x | 2.4x |
| WF Holding Limited Ordinary Shares | 8 | 1.6x | — |
| Callan JMB Inc. | 5 | 0.8x | — |
| Captivision Inc. | 2 | 1.6x | — |
| Decent Holding Inc. | 1 | 0.1x | — |
| Li Bang International Corporation Inc. Ordinary Shares | 0 | 0.9x | — |
| Industry Median | 1.3x | 1.3x | |
| (*) Revenue | 41 | ||
| = Enterprise Value | 51 | ||
| (-) Net Debt | 12 | ||
| Equity Value | 40 | ||
| (/) Outstanding shares | 30 | ||
| Fair Price | $1 | ||
Using the PEG framework with historical EPS growth of 8.0%, the company has a fair value of $0.40 based on TTM EPS (FY2024) of $0.05.
| EPS Growth RateHistorical | -30.4% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2024) | $0.05 |
| Fair Value | $0.40 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2021 | $-841,092 | $-0.02 | — |
| FY2022 | $4.2M | $0.12 | — |
| FY2023 | $1.8M | $0.05 | -56.7% |
| FY2024 | $1.5M | $0.05 | -4.2% |
3Y Historical EPS CAGR: -30.4%
Using the Earnings Power Value framework with a WACC of 7.6% and normalized earnings of $2.8M, the company has a fair value of $0.86 per share. The EPV range is $0.66 – $1.17 based on WACC sensitivity (6.1% – 9.1%).
| Low | Selected | High | |
|---|---|---|---|
| Normalized Earnings | 3 | 3 | 3 |
| (/) WACC | 9.1% | 7.6% | 6.1% |
| Enterprise Value | 31 | 37 | 47 |
| (-) Net debt | 12 | 12 | 12 |
| Equity Value | 20 | 26 | 35 |
| (/) Outstanding shares | 30 | 30 | 30 |
| Fair Price | $0.66 | $0.86 | $1.17 |
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.