As of 2025-07-04, the Intrinsic Value of Kimly Ltd (1D0.SI) is 0.50 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 51.6%.

The range of the Intrinsic Value is 0.39 - 0.7 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 51.6%.

0.33 SGD

Stock Price

0.50 SGD

Intrinsic Value

Intrinsic Value Details

1D0.SI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.39 - 0.7	0.50	51.6%
DCF (Growth Exit 10Y)	0.47 - 0.82	0.60	80.7%
DCF (EBITDA Exit 5Y)	0.22 - 0.27	0.25	-25.1%
DCF (EBITDA Exit 10Y)	0.31 - 0.4	0.35	7.1%
Peter Lynch Fair Value	0.32 - 0.32	0.32	-2.59%
P/E Multiples	0.28 - 0.38	0.33	1.3%
EV/EBITDA Multiples	0.24 - 0.38	0.32	-3.4%
Earnings Power Value	0.71 - 1.03	0.87	163.6%
Dividend Discount Model - Stable	0.21 - 0.49	0.35	6.0%
Dividend Discount Model - Multi Stages	0.36 - 0.62	0.45	36.4%

1D0.SI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Stamford Land Corporation Ltd	0.25 - 2.47	0.46	6.2%
Bronco Billy Co Ltd	2,497.07 - 8,899.33	3,668.77	4.1%
S & P Syndicate PCL	10.68 - 17.69	13.25	32.5%
JUMBO Group Ltd	0.28 - 0.5	0.36	38.7%
RE&S Holdings Ltd	0.27 - 0.68	0.40	11.4%
Japan Foods Holding Ltd	0.02 - 3.16	0.21	4.8%
K2 F&B Holdings Ltd	(0.20) - 3.47	0.19	-5.1%
Tung Lok Restaurants (2000) Ltd	0 - 0.33	0.04	-47.9%

1D0.SI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	413
Beta	0.13
Outstanding shares (mil)	1,250
Enterprise Value (mil)	471

Market risk premium	5.6%
Cost of Equity	6.8%
Cost of Debt	4.25%
WACC	5.9%