As of 2025-07-07, the Intrinsic Value of Fuji Offset Plates Manufacturing Ltd (508.SI) is 0.09 SGD. This 508.SI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 0.76 SGD, the upside of Fuji Offset Plates Manufacturing Ltd is -88.00%.
The range of the Intrinsic Value is 0.17 - (0.83) SGD
Based on its market price of 0.76 SGD and our intrinsic valuation, Fuji Offset Plates Manufacturing Ltd (508.SI) is overvalued by 88.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (2.04) - 0.08 | (0.08) | -110.9% |
| DCF (Growth 10y) | 0.17 - (0.83) | 0.09 | -88.0% |
| DCF (EBITDA 5y) | 0.26 - 0.26 | 0.26 | -65.5% |
| DCF (EBITDA 10y) | 0.25 - 0.26 | 0.26 | -66.2% |
| Fair Value | 0.48 - 0.48 | 0.48 | -36.46% |
| P/E | 0.19 - 0.37 | 0.27 | -64.9% |
| EV/EBITDA | 0.36 - 0.38 | 0.37 | -50.9% |
| EPV | 0.02 - (0.15) | (0.06) | -108.1% |
| DDM - Stable | 0.28 - 4.82 | 2.55 | 235.5% |
| DDM - Multi | 0.44 - 6.26 | 0.84 | 10.8% |
| Market Cap (mil) | 37.93 |
| Beta | -0.08 |
| Outstanding shares (mil) | 49.91 |
| Enterprise Value (mil) | 21.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.92% |
| Cost of Debt | 4.25% |
| WACC | 4.94% |