What is the intrinsic value of 5RC.SI?

As of 2025-07-07, the Intrinsic Value of ES Group (Holdings) Ltd (5RC.SI) is 0.15 SGD. This 5RC.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.06 SGD, the upside of ES Group (Holdings) Ltd is 164.20%.

The range of the Intrinsic Value is 0.12 - 0.19 SGD

Is 5RC.SI undervalued or overvalued?

Based on its market price of 0.06 SGD and our intrinsic valuation, ES Group (Holdings) Ltd (5RC.SI) is undervalued by 164.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.12 - 0.19	0.15	164.2%
DCF (Growth 10y)	0.16 - 0.27	0.20	271.0%
DCF (EBITDA 5y)	0.09 - 0.13	0.11	92.6%
DCF (EBITDA 10y)	0.13 - 0.18	0.15	171.3%
Fair Value	0.09 - 0.09	0.09	56.03%
P/E	0.11 - 0.24	0.17	202.0%
EV/EBITDA	0.05 - 0.14	0.08	42.0%
EPV	(0.17) - (0.22)	(0.20)	-456.3%
DDM - Stable	0.10 - 0.19	0.15	163.8%
DDM - Multi	0.10 - 0.17	0.13	130.0%