Using the industry peer median P/E Multiples multiple (trailing + forward), Euro Tech Holdings Company Limited (CLWT) has a fair value of $1.34 based on 2 comparable companies in the Industrial - Pollution & Treatment Controls industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing P/E | Forward P/E | |
|---|---|---|---|
| Euro Tech Holdings Company LimitedCLWT | 9 | 12.3x | — |
| Universal Safety Products, Inc. | 14 | 28.0x | 71.0x |
| Volato Group, Inc. | 1 | 0.2x | — |
| Industry Median | 14.1x | 71.0x | |
| (*) Profit after tax | 1 | ||
| Equity Value | 10 | ||
| (/) Outstanding shares | 8 | ||
| Fair Price | $1 | ||
Using the industry peer median EV/EBITDA multiple (trailing + forward), Euro Tech Holdings Company Limited (CLWT) has a fair value of $2.70 based on 2 comparable companies in the Industrial - Pollution & Treatment Controls industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/EBITDA | Forward EV/EBITDA | |
|---|---|---|---|
| Euro Tech Holdings Company LimitedCLWT | 9 | 3.1x | — |
| Universal Safety Products, Inc. | 14 | 28.2x | 11.9x |
| Volato Group, Inc. | 1 | 0.2x | — |
| Industry Median | 14.2x | 11.9x | |
| (*) EBITDA | 1 | ||
| = Enterprise Value | 15 | ||
| (-) Net Debt | -6 | ||
| Equity Value | 21 | ||
| (/) Outstanding shares | 8 | ||
| Fair Price | $3 | ||
Using the industry peer median EV/Revenue multiple (trailing + forward), Euro Tech Holdings Company Limited (CLWT) has a fair value of $3.15 based on 8 comparable companies in the Industrial - Pollution & Treatment Controls industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Euro Tech Holdings Company LimitedCLWT | 9 | 0.2x | — |
| Momentus Inc. | 31 | 16.9x | 61.6x |
| Universal Safety Products, Inc. | 14 | 0.7x | 0.3x |
| Chicago Rivet & Machine Co. | 11 | 0.4x | — |
| Multi Ways Holdings Limited | 6 | 0.8x | — |
| Polar Power, Inc. | 5 | 1.6x | 1.1x |
| Clean Energy Technologies, Inc. | 4 | 3.6x | — |
| Nauticus Robotics, Inc. | 2 | 3.2x | 1.6x |
| Volato Group, Inc. | 1 | 0.0x | — |
| Industry Median | 1.2x | 1.3x | |
| (*) Revenue | 15 | ||
| = Enterprise Value | 19 | ||
| (-) Net Debt | -6 | ||
| Equity Value | 24 | ||
| (/) Outstanding shares | 8 | ||
| Fair Price | $3 | ||
Using the PEG framework with historical EPS growth of 8.0% plus 6.9% dividend yield, the company has a fair value of $0.76 based on TTM EPS (FY2024) of $0.10. The current PEG ratio is 2.13.
PEG < 1 = bargain, 1–1.5 = fair, > 2 = expensive.
PEG is unreliable for companies with declining earnings.
| EPS Growth RateHistorical | -1.2% |
| Dividend Yield | +6.9% |
| Adjusted Growth (clamped 8–25%)Clamped | 8.0% |
| Fair P/E | 8.0x |
| TTM EPS (FY2024) | $0.10 |
| Fair Value | $0.76 |
No analyst estimates available.
| Year | Net Income | EPS | YoY |
|---|---|---|---|
| FY2020 | $769,000 | $0.10 | — |
| FY2021 | $989,000 | $0.13 | +30.7% |
| FY2022 | $369,000 | $0.05 | -63.3% |
| FY2023 | $1.8M | $0.24 | +403.1% |
| FY2024 | $734,000 | $0.10 | -60.4% |
4Y Historical EPS CAGR: -1.2%
Using the Two-Stage Dividend Discount Model with a Cost of Equity of 8.6% and projected dividend growth of 0.0%, the fair value is $1.21 per share. The DDM range is $0.91 – $1.97 based on sensitivity analysis across Cost of Equity and growth rate assumptions.
| Year | DPS | Payout Ratio | YoY Growth |
|---|---|---|---|
| 2024 | $0.08 | 84.1% | +4312.0% |
| 2023 | $0.00 | 0.8% | -97.0% |
| 2022 | $0.06 | 125.7% | -55.0% |
| 2021 | $0.13 | 104.2% | -20.6% |
| 2020 | $0.17 | 168.9% | — |
| Year | Projected DPS | Growth | Discount Factor | Present Value |
|---|---|---|---|---|
| 2025 | $0.08 | 0.0% | 0.9211 | $0.07 |
| 2026 | $0.08 | 0.0% | 0.8484 | $0.07 |
| 2027 | $0.08 | 0.0% | 0.7814 | $0.06 |
| 2028 | $0.08 | 0.0% | 0.7197 | $0.06 |
| 2029 | $0.08 | 0.0% | 0.6629 | $0.05 |
| Terminal Value | $0.08 DPS | 2.5% | $0.89 |
Fair value under different Cost of Equity (rows) and DPS Growth Rate (columns) assumptions.
| Ke \ Growth | 0.0% | 0.0% | 0.0% | 1.0% | 2.0% |
|---|---|---|---|---|---|
| 6.6% | $2 | $2 | $2 | $2 | $2 |
| 7.6% | $1 | $1 | $1 | $2 | $2 |
| 8.6% | $1 | $1 | $1 | $1 | $1 |
| 9.6% | $1 | $1 | $1 | $1 | $1 |
| 10.6% | $1 | $1 | $1 | $1 | $1 |
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.