What is the intrinsic value of 1D0.SI?

As of 2025-05-14, the Intrinsic Value of Kimly Ltd (1D0.SI) is 0.48 SGD. This 1D0.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.33 SGD, the upside of Kimly Ltd is 46.50%.

The range of the Intrinsic Value is 0.37 - 0.69 SGD

Is 1D0.SI undervalued or overvalued?

Based on its market price of 0.33 SGD and our intrinsic valuation, Kimly Ltd (1D0.SI) is undervalued by 46.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.37 - 0.69	0.48	46.5%
DCF (Growth 10y)	0.45 - 0.82	0.58	76.3%
DCF (EBITDA 5y)	0.20 - 0.26	0.23	-29.9%
DCF (EBITDA 10y)	0.29 - 0.38	0.34	2.4%
Fair Value	0.35 - 0.35	0.35	6.20%
P/E	0.30 - 0.38	0.34	2.4%
EV/EBITDA	0.21 - 0.34	0.26	-20.6%
EPV	0.70 - 1.03	0.87	162.3%
DDM - Stable	0.22 - 0.54	0.38	15.0%
DDM - Multi	0.34 - 0.61	0.43	31.2%