As of 2025-06-02, the Intrinsic Value of Zhongxin Fruit and Juice Ltd (5EG.SI) is 0.02 SGD. This 5EG.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.03 SGD, the upside of Zhongxin Fruit and Juice Ltd is -38.20%.
The range of the Intrinsic Value is (0.00) - 0.19 SGD
Based on its market price of 0.03 SGD and our intrinsic valuation, Zhongxin Fruit and Juice Ltd (5EG.SI) is overvalued by 38.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.00) - 0.19 | 0.02 | -38.2% |
| DCF (Growth 10y) | 0.02 - 0.37 | 0.06 | 87.1% |
| DCF (EBITDA 5y) | (0.01) - (0.00) | (221.39) | -123450.0% |
| DCF (EBITDA 10y) | (0.00) - 0.01 | 0.00 | -95.8% |
| Fair Value | 0.09 - 0.09 | 0.09 | 163.94% |
| P/E | 0.01 - 0.04 | 0.03 | -24.4% |
| EV/EBITDA | (0.02) - (0.00) | (0.01) | -140.6% |
| EPV | (0.00) - 0.00 | 0.00 | -99.0% |
| DDM - Stable | 0.05 - 0.32 | 0.18 | 436.4% |
| DDM - Multi | 0.03 - 0.19 | 0.06 | 67.9% |
| Market Cap (mil) | 35.89 |
| Beta | 0.19 |
| Outstanding shares (mil) | 1,055.46 |
| Enterprise Value (mil) | 65.62 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.28% |
| Cost of Debt | 4.25% |
| WACC | 5.44% |