As of 2025-07-08, the Intrinsic Value of Micro-Mechanics Holdings Ltd (5DD.SI) is 1.28 SGD. This 5DD.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.61 SGD, the upside of Micro-Mechanics Holdings Ltd is -20.3%.
The range of the Intrinsic Value is 0.98 - 1.99 SGD.
Based on its market price of 1.61 SGD and our intrinsic valuation, Micro-Mechanics Holdings Ltd (5DD.SI) is overvalued by 20.3%.
Range | Selected | Upside | ||
a | ||||
DCF (Growth Exit 5Y) | 0.98 - 1.99 | 1.28 | -20.3% | |
DCF (Growth Exit 10Y) | 1.11 - 2.15 | 1.43 | -11.4% | |
DCF (EBITDA Exit 5Y) | 1.02 - 1.28 | 1.14 | -29.0% | |
DCF (EBITDA Exit 10Y) | 1.15 - 1.51 | 1.31 | -18.4% | |
Peter Lynch Fair Value | 0.41 - 0.41 | 0.41 | -74.77% | |
P/E Multiples | 1.01 - 1.43 | 1.23 | -23.7% | |
EV/EBITDA Multiples | 0.82 - 1.46 | 1.12 | -30.5% | |
Earnings Power Value | 1.55 - 2.14 | 1.84 | 14.6% | |
Dividend Discount Model - Stable | 0.68 - 2.03 | 1.36 | -15.7% | |
Dividend Discount Model - Multi Stages | 0.8 - 1.74 | 1.09 | -32.5% |
Market Cap (mil) | 224 |
Beta | 0.81 |
Outstanding shares (mil) | 139 |
Enterprise Value (mil) | 206 |
Market risk premium | 5.6% |
Cost of Equity | 8% |
Cost of Debt | 4.25% |
WACC | 7.9% |