Related stocks: Retail-Apparel & Accessory Stores
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
/
Related stocks: Retail-Apparel & Accessory Stores
Data sourced from SEC EDGAR filings and third-party price providers. Scores, valuations, and metrics are algorithmic estimates. This is not investment advice. See our Terms and Methodology.
DCF Valuation
Base-case fair value
$27.75
Intrinsic $37.00 · 25% MOS
Current price: $6.28
Base-case summary
Our base-case DCF for J-Long Group Ltd (JL) projects 10 years of free cash flow growth at 2.7% for years 1–5 and 1.4% for years 6–10, anchored to 2.7% historical FCF growth, then applies a 2.5% perpetual growth rate and a 8.0% discount rate. Starting from $6M in trailing free cash flow, this produces an intrinsic value of $37.00 per share. A 25% safety margin gives a fair value of $27.75, suggesting the stock is currently 342% undervalued against the $6.28 market price.
See 3 scenarios side by side
Conservative, Base, and Optimistic fair values, plus the sensitivity matrix and FCF history. Free account.
Model inputs
TTM Free Cash Flow
$6M
Cash & equivalents
$11M
Total debt
$2M
Shares outstanding
3M