As of 2025-05-18, the Intrinsic Value of Sanli Environmental Ltd (1E3.SI) is 0.13 SGD. This 1E3.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.09 SGD, the upside of Sanli Environmental Ltd is 45.70%.
The range of the Intrinsic Value is 0.08 - 0.21 SGD
Based on its market price of 0.09 SGD and our intrinsic valuation, Sanli Environmental Ltd (1E3.SI) is undervalued by 45.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.08 - 0.21 | 0.13 | 45.7% |
| DCF (Growth 10y) | (0.11) - (0.11) | (0.11) | -225.0% |
| DCF (EBITDA 5y) | 0.10 - 0.19 | 0.15 | 65.1% |
| DCF (EBITDA 10y) | 0.08 - 0.17 | 0.12 | 37.4% |
| Fair Value | 0.28 - 0.28 | 0.28 | 222.34% |
| P/E | 0.06 - 0.10 | 0.08 | -13.6% |
| EV/EBITDA | 0.03 - 0.10 | 0.07 | -25.9% |
| EPV | (0.05) - (0.02) | (0.03) | -137.5% |
| DDM - Stable | 0.11 - 0.25 | 0.18 | 102.8% |
| DDM - Multi | 0.17 - 0.29 | 0.22 | 146.0% |
| Market Cap (mil) | 23.45 |
| Beta | 0.23 |
| Outstanding shares (mil) | 266.43 |
| Enterprise Value (mil) | 65.10 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.14% |
| Cost of Debt | 5.47% |
| WACC | 5.09% |