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