As of 2025-07-09, the Intrinsic Value of Secura Group Ltd (43B.SI) is 0.13 SGD. This 43B.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 SGD, the upside of Secura Group Ltd is 129.70%.
The range of the Intrinsic Value is 0.11 - 0.15 SGD
Based on its market price of 0.06 SGD and our intrinsic valuation, Secura Group Ltd (43B.SI) is undervalued by 129.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.11 - 0.15 | 0.13 | 129.7% |
| DCF (Growth 10y) | 0.13 - 0.17 | 0.15 | 160.4% |
| DCF (EBITDA 5y) | 0.08 - 0.10 | 0.09 | 60.5% |
| DCF (EBITDA 10y) | 0.10 - 0.13 | 0.11 | 96.5% |
| Fair Value | 0.21 - 0.21 | 0.21 | 271.43% |
| P/E | 0.08 - 0.11 | 0.10 | 81.2% |
| EV/EBITDA | 0.07 - 0.10 | 0.08 | 51.4% |
| EPV | 0.07 - 0.08 | 0.07 | 26.8% |
| DDM - Stable | 0.07 - 0.14 | 0.10 | 79.8% |
| DDM - Multi | 0.08 - 0.13 | 0.10 | 74.8% |
| Market Cap (mil) | 22.40 |
| Beta | 0.39 |
| Outstanding shares (mil) | 400.00 |
| Enterprise Value (mil) | 5.25 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.72% |
| Cost of Debt | 4.25% |
| WACC | 7.20% |