As of 2025-06-02, the Intrinsic Value of Kim Heng Offshore & Marine Holdings Ltd (5G2.SI) is 0.06 SGD. This 5G2.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.07 SGD, the upside of Kim Heng Offshore & Marine Holdings Ltd is -14.80%.
The range of the Intrinsic Value is 0.02 - 0.14 SGD
Based on its market price of 0.07 SGD and our intrinsic valuation, Kim Heng Offshore & Marine Holdings Ltd (5G2.SI) is overvalued by 14.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.22) - (0.15) | (0.16) | -321.7% |
| DCF (Growth 10y) | (0.04) - 0.11 | (0.00) | -103.6% |
| DCF (EBITDA 5y) | (0.03) - 0.04 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | 0.02 - 0.14 | 0.06 | -14.8% |
| Fair Value | 0.01 - 0.01 | 0.01 | -91.40% |
| P/E | 0.00 - 0.11 | 0.05 | -38.3% |
| EV/EBITDA | (0.06) - 0.06 | (0.01) | -119.9% |
| EPV | (0.04) - (0.02) | (0.03) | -146.1% |
| DDM - Stable | 0.00 - 0.01 | 0.01 | -91.6% |
| DDM - Multi | 0.28 - 0.47 | 0.34 | 359.7% |
| Market Cap (mil) | 52.54 |
| Beta | 0.49 |
| Outstanding shares (mil) | 710.00 |
| Enterprise Value (mil) | 121.89 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.96% |
| Cost of Debt | 6.52% |
| WACC | 5.63% |