FMP
Yangtze River Port and Logistics Limited
YRIV
PNK
Yangtze River Port and Logistics Limited, through its subsidiary, Wuhan Yangtze River Newport Logistics Co., Ltd., primarily engages in the real estate and infrastructural development business in the People's Republic of China. It operates Wuhan Yangtze River Newport Logistics Center, a port logistics center located in Wuhan Newport Yangluo Port, Hubei Province of China. The company was formerly known as Yangtze River Development Limited and changed its name to Yangtze River Port and Logistics Limited in February 2018. Yangtze River Port and Logistics Limited is headquartered in New York, New York.
0.0001 USD
0 (0%)
Operating Data
Year
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
Revenue
-
-
-
-
-
-
-
-
-
-
Revenue %
-
-
-
-
-
-
-
-
-
Ebitda
-3.76M
-11.77M
-11.94k
-
-
-
-
-
-
-
Ebitda %
100
100
100
100
100
100
100
100
100
Ebit
-18.57M
-11.77M
-14.35k
-236.56k
-228.49k
-
-
-
-
-
Ebit %
100
100
100
100
100
100
100
100
100
Depreciation
14.81M
2.83k
2.42k
236.56k
228.49k
-
-
-
-
-
Depreciation %
100
100
100
100
100
100
100
100
100
Balance Sheet
Year
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
Total Cash
120.8k
5.18M
75.51k
-
-
-
-
-
-
-
Total Cash %
100
100
100
100
100
100
100
100
100
Receivables
2.56M
790
99.53k
-
-
-
-
-
-
-
Receivables %
100
100
100
100
100
100
100
100
100
Inventories
375.12k
-
-
-
-
-
-
-
-
-
Inventories %
100
100
100
100
100
100
100
100
100
Payable
5.2M
-
-
-
-
-
-
-
-
-
Payable %
100
100
100
100
100
100
100
100
100
Cap Ex
-
-
-
-
-
-
-
-
-
-
Cap Ex %
100
100
100
100
100
-
-
-
-
Weighted Average Cost Of Capital
Price
0
Beta
Diluted Shares Outstanding
179.53M
Costof Debt
3.92
Tax Rate
After Tax Cost Of Debt
3.92
Risk Free Rate
Market Risk Premium
Cost Of Equity
Total Debt
0
Total Equity
0
Total Capital
0
Debt Weighting
0
Equity Weighting
0
Wacc
Build Up Free Cash Flow
Year
2018
2019
2020
2021
2022
2023
2024
2025
2026
2027
Revenue
-
-
-
-
-
-
-
-
-
-
Ebitda
-3.76M
-11.77M
-11.94k
-
-
-
-
-
-
-
Ebit
-18.57M
-11.77M
-14.35k
-236.56k
-228.49k
-
-
-
-
-
Tax Rate
-
-
-
-
-
-
-
-
-
-
Ebiat
-17.18M
-10.72M
-12.94k
-236.56k
-228.49k
-
-
-
-
-
Depreciation
14.81M
2.83k
2.42k
236.56k
228.49k
-
-
-
-
-
Receivables
2.56M
790
99.53k
-
-
-
-
-
-
-
Inventories
375.12k
-
-
-
-
-
-
-
-
-
Payable
5.2M
-
-
-
-
-
-
-
-
-
Cap Ex
-
-
-
-
-
-
-
-
-
-
Ufcf
-102.88k
-12.99M
-109.26k
99.53k
-
-
-
-
-
-
Wacc
-
-
-
-
-
Pv Ufcf
0
0
0
0
0
Sum Pv Ufcf
-
Terminal Value
Growth In Perpetuity Method
Long Term Growth Rate
Wacc
Free Cash Flow T1
0
Terminal Value
Present Terminal Value
Intrinsic Value
Enterprise Value
Net Debt
0
Equity Value
Diluted Shares Outstanding
179.53M
Equity Value Per Share
Projected DCF
-InfinityE%
