Using the industry peer median EV/Revenue multiple (trailing + forward), Northann Corp. (NCL) has a fair value of $0.57 based on 9 comparable companies in the Furnishings, Fixtures & Appliances industry.
USD in millions except Fair Price. Subject company highlighted.
| Mkt Cap ($M) | Trailing EV/Revenue | Forward EV/Revenue | |
|---|---|---|---|
| Northann Corp.NCL | 2 | 0.3x | — |
| Lifetime Brands, Inc. | 153 | 0.6x | 0.6x |
| Commercial Vehicle Group, Inc. | 153 | 0.4x | 0.3x |
| Vera Bradley, Inc. | 115 | 0.6x | 0.4x |
| Gogoro Inc. | 64 | 1.4x | 1.2x |
| Flanigan's Enterprises, Inc. | 56 | 0.4x | — |
| Century Casinos, Inc. | 44 | 1.8x | 1.8x |
| Natural Health Trends Corp. | 33 | 0.7x | — |
| Happy City Holdings Limited Class A Ordinary shares | 28 | 4.2x | — |
| Foresight Autonomous Holdings Ltd. | 9 | 11.5x | 6.2x |
| Industry Median | 0.7x | 0.9x | |
| (*) Revenue | 14 | ||
| = Enterprise Value | 10 | ||
| (-) Net Debt | 2 | ||
| Equity Value | 8 | ||
| (/) Outstanding shares | 14 | ||
| Fair Price | $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.