As of 2025-07-21, the Intrinsic Value of MS Holdings Ltd (40U.SI) is 0.21 SGD. This 40U.SI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.07 SGD, the upside of MS Holdings Ltd is 208.20%.
The range of the Intrinsic Value is 0.05 - 2.73 SGD
Based on its market price of 0.07 SGD and our intrinsic valuation, MS Holdings Ltd (40U.SI) is undervalued by 208.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.09) - 0.39 | (0.06) | -182.8% |
| DCF (Growth 10y) | 0.05 - 2.73 | 0.21 | 208.2% |
| DCF (EBITDA 5y) | (0.10) - (0.08) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.05) - 0.00 | (1,234.50) | -123450.0% |
| Fair Value | -0.09 - -0.09 | -0.09 | -225.44% |
| P/E | (0.13) - (0.14) | (0.13) | -281.9% |
| EV/EBITDA | (0.08) - (0.06) | (0.07) | -208.5% |
| EPV | (0.02) - 0.03 | 0.01 | -92.5% |
| DDM - Stable | (0.24) - (1.17) | (0.70) | -1116.4% |
| DDM - Multi | (0.02) - (0.07) | (0.03) | -140.7% |
| Market Cap (mil) | 11.44 |
| Beta | 0.93 |
| Outstanding shares (mil) | 165.79 |
| Enterprise Value (mil) | 27.64 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.72% |
| Cost of Debt | 5.50% |
| WACC | 5.55% |