Using a Revenue DCF model with operating margin convergence from -93.9% to a target of 10.3% over 5 years, discounted at a WACC of 8.6%, Elite Express Holding Inc. (ETS) has an intrinsic value of $0.03 per share (range: $0.01 – $0.50).
Using the industry peer median EV/Revenue multiple (trailing + forward), Elite Express Holding Inc. (ETS) has a fair value of $0.27 based on 8 comparable companies in the Trucking industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Elite Express Holding Inc.ETS | 8 | 2.6x | — |
| Freightos Limited Ordinary shares | 106 | 3.2x | 3.2x |
| PS International Group Ltd. | 23 | 0.2x | — |
| VerifyMe, Inc. | 10 | 0.4x | 0.3x |
| Intelligent Living Application Group Inc. | 8 | 2.1x | — |
| Cellyan Biotechnology Co., Ltd | 7 | 0.4x | — |
| Haoxin Holdings Limited Class A Ordinary Shares | 6 | 0.4x | — |
| Polar Power, Inc. | 5 | 1.6x | 1.1x |
| Clean Energy Technologies, Inc. | 4 | 3.6x | — |
| Industry Median | 1.0x | 1.1x | |
| (*) Revenue | 3 | ||
| = Enterprise Value | 3 | ||
| (-) Net Debt | -1 | ||
| Equity Value | 4 | ||
| (/) Outstanding shares | 15 | ||
| Fair Price | $0 | ||
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.