Linkhome Holdings Inc. (LHAI) Valuation

Valuation

Model-based estimates, not advice. The DCF is the discounted-cash-flow value per share; compare it with the price, not as a target.

DCF fair value

+8166.4%

$75.24

vs $0.91 price

Levered DCF

$72.32

After debt service

Piotroski score

3 / 9

Weak

Altman Z-score

14.65

Safe zone

Rating

B-

Overall 3 / 5

Ratios by fiscal year

Margins and yields are shares of revenue, equity or price; multiples are ×.

Metric	FY2025	FY2024	FY2023	FY2022
P/E	1,559.18×	112.6×	598.94×	351.88×
P/B	15.22×	33×	130.32×	348.7×
P/S	5.54×	10.61×	65.78×	144.14×
EV / EBITDA	615.5×	71.39×	559.42×	344.45×
Gross margin	3.7%	19.3%	18.4%	44.0%
Operating margin	0.4%	14.3%	11.6%	41.7%
Net margin	0.4%	10.2%	11.0%	41.1%
Current ratio	3.43×	3.52×	9.03×	7.9×
Debt / equity	0.05×	0.02×	0.18×	0×
Interest coverage	15.62×	349.73×	164.27×	0×
Dividend yield	0.0%	0.0%	0.0%	0.0%
Payout ratio	0.0%	0.0%	14.0%	1.5%

Key metrics by fiscal year

Metric	FY2025	FY2024	FY2023	FY2022
Return on equity	1.0%	31.8%	21.9%	99.3%
Return on invested capital	0.6%	30.9%	19.3%	99.3%
Return on assets	0.7%	22.7%	18.0%	86.7%
Free cash flow yield	0.2%	-0.0%	0.2%	0.2%
Earnings yield	0.1%	1.0%	0.2%	0.3%
Enterprise value	$109.6M	$79.2M	$89.6M	$89.9M
Net debt / EBITDA	-37.25×	-1.47×	-3.31×	-0.72×
Cash conversion cycle (days)	0	-0	1	28