What is the intrinsic value of 5IF.SI?

As of 2025-07-09, the Intrinsic Value of Natural Cool Holdings Ltd (5IF.SI) is 0.43 SGD. This 5IF.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.04 SGD, the upside of Natural Cool Holdings Ltd is 1,049.60%.

The range of the Intrinsic Value is 0.15 - 7.42 SGD

Is 5IF.SI undervalued or overvalued?

Based on its market price of 0.04 SGD and our intrinsic valuation, Natural Cool Holdings Ltd (5IF.SI) is undervalued by 1,049.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.15 - 7.42	0.43	1049.6%
DCF (Growth 10y)	0.22 - 9.13	0.56	1400.3%
DCF (EBITDA 5y)	0.06 - 0.21	0.13	241.1%
DCF (EBITDA 10y)	0.15 - 0.50	0.28	660.3%
Fair Value	0.04 - 0.04	0.04	7.82%
P/E	0.03 - 0.13	0.07	78.3%
EV/EBITDA	(0.08) - 0.09	0.00	-98.2%
EPV	0.07 - 0.77	0.42	1028.7%
DDM - Stable	0.08 - 0.42	0.25	581.6%
DDM - Multi	0.47 - 1.96	0.76	1963.6%