INLIF Limited

INLF

IndustrialsIndustrial - MachineryNASDAQ

$4.29

Market Cap: $3.66M

INLIF Limited (INLF) Valuation Summary

Updated May 10, 2026 13:24

Model	Range	Fair Value	Upside
▸ Discounted Cash Flow
Revenue DCF 5Y	$0.32 – $14.81	$1.32	-69.2%
Revenue DCF 10Y	$0.14 – $31.16	$4.18	-2.6%
▸ Trading Multiples
EV/Revenue	$0.91 – $9.13	$2.00	-53.3%

Valuation History

DCF Analysis

INLIF Limited (INLF) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$4.18

Market Price

$4.29

Upside / Downside

-2.6%

Verdict

Overvalued

Using a Revenue DCF model with operating margin convergence from -31.6% to a target of 10.3% over 5 years, discounted at a WACC of 6.4%, INLIF Limited (INLF) has an intrinsic value of $4.18 per share (range: $0.14 – $31.16).

Key Assumptions

Current Operating Margin

-31.6%

Target Operating Margin

10.3%

WACC

6.4%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.1%

Target CapEx/Rev

6.0%

D&A/Revenue

3.9%

Tax Rate

0.3%

Operating margin fades linearly from the current level to the industry target over the 5-year projection. CapEx intensity fades from the historical average to a maintenance level (D&A × 1.5). Tax is only applied when operating income is positive (NOL shield).

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	24	28.9%	-23.2%	-6	-6	1	(0)	5	-10	-9
2027	30	26.3%	-14.8%	-4	-4	1	(1)	3	-7	-7
2028	37	23.7%	-6.5%	-2	-2	1	(1)	4	-6	-5
2029	45	21.1%	1.9%	1	1	2	(1)	4	-3	-2
2030	53	18.6%	10.3%	5	5	2	(2)	5	1	1
2031	62	16.0%	10.3%	6	6	2	(2)	5	2	1
2032	70	13.4%	10.3%	7	7	3	(3)	5	2	1
2033	78	10.8%	10.3%	8	8	3	(4)	4	3	2
2034	84	8.2%	10.3%	9	9	3	(5)	3	4	2
2035	89	5.6%	10.3%	9	9	3	(5)	3	5	3

Enterprise Value Bridge

Sum of PV(FCFF)-13

Terminal Value (Gordon Growth at 3.0%)140

PV of Terminal Value78

Enterprise Value64

(–) Net Debt-2

Equity Value66

(÷) Shares Outstanding16

Fair Value per Share$4.18

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
4.4%	$-2	$5	$14	$22	$31
5.4%	$-2	$2	$7	$12	$17
6.4%	$-2	$1	$4	$8	$11
7.4%	$-2	$0	$3	$5	$8
8.4%	$-2	$-0	$2	$4	$6

Current price: $4.29. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 54.6% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.

INLIF Limited (INLF) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$1.32

Market Price

$4.29

Upside / Downside

-69.2%

Verdict

Overvalued

Key Assumptions

Current Operating Margin

-31.6%

Target Operating Margin

10.3%

WACC

6.4%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.1%

Target CapEx/Rev

6.0%

D&A/Revenue

3.9%

Tax Rate

0.3%

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	23	26.8%	-23.2%	-5	-5	1	(0)	5	-10	-9
2027	28	22.0%	-14.8%	-4	-4	1	(1)	3	-7	-6
2028	33	17.3%	-6.5%	-2	-2	1	(1)	3	-5	-4
2029	38	12.5%	1.9%	1	1	1	(2)	2	-2	-2
2030	40	7.8%	10.3%	4	4	2	(2)	2	2	1

Enterprise Value Bridge

Sum of PV(FCFF)-20

Terminal Value (Gordon Growth at 3.0%)51

PV of Terminal Value39

Enterprise Value19

(–) Net Debt-2

Equity Value21

(÷) Shares Outstanding16

Fair Value per Share$1.32

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
4.4%	$-2	$1	$5	$10	$15
5.4%	$-1	$-0	$2	$5	$8
6.4%	$-1	$-1	$1	$3	$5
7.4%	$-1	$-1	$1	$2	$4
8.4%	$-1	$-1	$0	$1	$3

Current price: $4.29. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 54.6% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.

Trading Multiples

Fair Value

$2.00

Market Price

$4.29

Upside / Downside

-53.3%

Verdict

Overvalued

Using the industry peer median EV/Revenue multiple (trailing + forward), INLIF Limited (INLF) has a fair value of $2.00 based on 7 comparable companies in the Industrial - Machinery industry.

EV/Revenue Valuation — Industrial - Machinery

USD in millions except Fair Price. Subject company highlighted.

	Mkt Cap ($M)	Trailing EV/Revenue	Forward EV/Revenue
INLIF LimitedINLF	68	3.6x	—
New Century Logistics (BVI) LimitedNCEW	44	7.8x	—
Momentus Inc.MNTS	31	16.9x	61.6x
Universal Safety Products, Inc.UUU	14	0.7x	0.3x
Haoxin Holdings Limited Class A Ordinary SharesHXHX	6	0.4x	—
Polar Power, Inc.POLA	5	1.6x	1.1x
Clean Energy Technologies, Inc.CETY	4	3.6x	—
Li Bang International Corporation Inc. Ordinary SharesLBGJ	0	0.9x	—
Industry Median		1.6x	1.1x
(*) Revenue		18
= Enterprise Value		30
(-) Net Debt		-2
Equity Value		32
(/) Outstanding shares		16
Fair Price		$2

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.

Model

Range

Fair Value

Upside

▸ Discounted Cash Flow

Revenue DCF 5Y

$0.32 – $14.81

$1.32

-69.2%

Revenue DCF 10Y

$0.14 – $31.16

$4.18

-2.6%

▸ Trading Multiples

EV/Revenue

$0.91 – $9.13

$2.00

-53.3%

DCF Analysis

INLIF Limited (INLF) Revenue DCF (5Y)

REVENUE DCF FAIR VALUE

$4.18

Market Price

$4.29

Upside / Downside

-2.6%

Verdict

Overvalued

Key Assumptions

Current Operating Margin

-31.6%

Target Operating Margin

10.3%

WACC

6.4%

Terminal Growth Rate

3.0%

Historical CapEx/Rev

1.1%

Target CapEx/Rev

6.0%

D&A/Revenue

3.9%

Tax Rate

0.3%

Margin Convergence Projection

USD in millions. Mid-year discounting convention.

Year	Revenue	Growth	Op Margin	Op Income	NOPAT	D&A	CapEx	ΔNWC	FCFF	PV(FCFF)
2026	24	28.9%	-23.2%	-6	-6	1	(0)	5	-10	-9
2027	30	26.3%	-14.8%	-4	-4	1	(1)	3	-7	-7
2028	37	23.7%	-6.5%	-2	-2	1	(1)	4	-6	-5
2029	45	21.1%	1.9%	1	1	2	(1)	4	-3	-2
2030	53	18.6%	10.3%	5	5	2	(2)	5	1	1
2031	62	16.0%	10.3%	6	6	2	(2)	5	2	1
2032	70	13.4%	10.3%	7	7	3	(3)	5	2	1
2033	78	10.8%	10.3%	8	8	3	(4)	4	3	2
2034	84	8.2%	10.3%	9	9	3	(5)	3	4	2
2035	89	5.6%	10.3%	9	9	3	(5)	3	5	3

Enterprise Value Bridge

Sum of PV(FCFF)-13

Terminal Value (Gordon Growth at 3.0%)140

PV of Terminal Value78

Enterprise Value64

(–) Net Debt-2

Equity Value66

(÷) Shares Outstanding16

Fair Value per Share$4.18

Sensitivity Analysis — WACC × Target Operating Margin

WACC \ Target Op. Margin	4.3%	7.3%	10.3%	13.3%	16.3%
4.4%	$-2	$5	$14	$22	$31
5.4%	$-2	$2	$7	$12	$17
6.4%	$-2	$1	$4	$8	$11
7.4%	$-2	$0	$3	$5	$8
8.4%	$-2	$-0	$2	$4	$6

Current price: $4.29. Green = undervalued, Red = overvalued.

Working Capital Assumption

Net Working Capital is modeled at 54.6% of revenue (historical average of receivables + inventory − payables). Changes in NWC (ΔNWC) are computed year-over-year and subtracted from free cash flow.

Trading Multiples

Fair Value

$2.00

Market Price

$4.29

Upside / Downside

-53.3%

Verdict

Overvalued

Using the industry peer median EV/Revenue multiple (trailing + forward), INLIF Limited (INLF) has a fair value of $2.00 based on 7 comparable companies in the Industrial - Machinery industry.

EV/Revenue Valuation — Industrial - Machinery

USD in millions except Fair Price. Subject company highlighted.

	Mkt Cap ($M)	Trailing EV/Revenue	Forward EV/Revenue
INLIF LimitedINLF	68	3.6x	—
New Century Logistics (BVI) LimitedNCEW	44	7.8x	—
Momentus Inc.MNTS	31	16.9x	61.6x
Universal Safety Products, Inc.UUU	14	0.7x	0.3x
Haoxin Holdings Limited Class A Ordinary SharesHXHX	6	0.4x	—
Polar Power, Inc.POLA	5	1.6x	1.1x
Clean Energy Technologies, Inc.CETY	4	3.6x	—
Li Bang International Corporation Inc. Ordinary SharesLBGJ	0	0.9x	—
Industry Median		1.6x	1.1x
(*) Revenue		18
= Enterprise Value		30
(-) Net Debt		-2
Equity Value		32
(/) Outstanding shares		16
Fair Price		$2