41B.SI
Huationg Global Ltd
Price:  
0.28 
SGD
Volume:  
369,200.00
Singapore | Construction & Engineering
Valuation
Overview
Financials
Forecast
Compare
Historical Price
SolvencyDividends
Transactions
People

41B.SI Intrinsic Value

375.00 %
Upside

What is the intrinsic value of 41B.SI?

As of 2025-07-05, the Intrinsic Value of Huationg Global Ltd (41B.SI) is 1.35 SGD. This 41B.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.28 SGD, the upside of Huationg Global Ltd is 375.00%.

The range of the Intrinsic Value is 1.09 - 1.81 SGD

Is 41B.SI undervalued or overvalued?

Based on its market price of 0.28 SGD and our intrinsic valuation, Huationg Global Ltd (41B.SI) is undervalued by 375.00%.

0.28 SGD
Stock Price
1.35 SGD
Intrinsic Value
Intrinsic Value Details

41B.SI Intrinsic Value - Valuation Summary

Range Selected Upside
a
DCF (Growth 5y) 1.09 - 1.81 1.35 375.0%
DCF (Growth 10y) 0.82 - 1.27 0.99 246.5%
DCF (EBITDA 5y) 0.83 - 1.27 1.05 269.9%
DCF (EBITDA 10y) 0.93 - 1.42 1.17 310.0%
Fair Value 0.46 - 0.46 0.46 61.90%
P/E 0.56 - 0.71 0.67 133.7%
EV/EBITDA 0.87 - 1.43 1.09 282.0%
EPV 1.84 - 2.46 2.15 654.7%
DDM - Stable 0.51 - 1.17 0.84 196.0%
DDM - Multi 0.65 - 1.19 0.85 197.1%

41B.SI Intrinsic Value - Key Valuation Metrics

Market Cap (mil) 50.51
Beta 0.83
Outstanding shares (mil) 177.24
Enterprise Value (mil) 28.27
Market risk premium 5.10%
Cost of Equity 10.31%
Cost of Debt 4.25%
WACC 5.97%