Envision Greenwise details sales agreement valuation, strategy

Envision Greenwise Holdings Limited has provided further details on the valuation of its Exclusive Trading Rights under the Sales Cooperation Agreement with Fortune Metal Group Inc. The valuation adopted the Multi-Period Excess Earnings Method (MPEEM), projecting an FMG revenue of $261,857,234 for 2025, with $130,928,617 attributed to the first half of the cooperation. The forecast assumes a 2.5% annual revenue growth rate and a prudent net profit margin after tax of 1.03%.

The company's asset-light business model, enabled by FMG's processing role and existing infrastructure, minimizes the need for significant Contributory Assets. Despite this, limited Contributory Assets were estimated for prudent reasons, with charges including $22,873 for net working capital, $19,616 for fixed assets, and $11,875 for assembled workforce. The derived terminal value in the valuation is $48,016,019.

To safeguard shareholder interests, the company implemented dynamic discounted rate adjustments and a structured payment retention mechanism to address potential shortfalls in the $20 million Guaranteed Gross Profits for the Guarantee Period. The Long Stop Date for the Sales Cooperation Agreement has been amended to 15 October 2025 to allow for the fulfillment of conditions precedent.