What is the intrinsic value of 42R.SI?

As of 2025-07-04, the Intrinsic Value of JUMBO Group Ltd (42R.SI) is 0.36 SGD. This 42R.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.26 SGD, the upside of JUMBO Group Ltd is 38.70%.

The range of the Intrinsic Value is 0.28 - 0.50 SGD

Is 42R.SI undervalued or overvalued?

Based on its market price of 0.26 SGD and our intrinsic valuation, JUMBO Group Ltd (42R.SI) is undervalued by 38.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.28 - 0.50	0.36	38.7%
DCF (Growth 10y)	0.33 - 0.56	0.42	61.1%
DCF (EBITDA 5y)	0.15 - 0.20	0.18	-32.1%
DCF (EBITDA 10y)	0.21 - 0.29	0.25	-3.6%
Fair Value	0.52 - 0.52	0.52	99.05%
P/E	0.20 - 0.31	0.26	-0.7%
EV/EBITDA	0.14 - 0.37	0.27	2.0%
EPV	1.02 - 1.40	1.21	365.5%
DDM - Stable	0.20 - 0.43	0.32	21.7%
DDM - Multi	0.25 - 0.43	0.32	21.8%