What is the intrinsic value of 5SR.SI?

As of 2025-05-20, the Intrinsic Value of Zhongmin Baihui Retail Group Ltd (5SR.SI) is 0.71 SGD. This 5SR.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.55 SGD, the upside of Zhongmin Baihui Retail Group Ltd is 29.50%.

The range of the Intrinsic Value is 0.24 - 3.91 SGD

Is 5SR.SI undervalued or overvalued?

Based on its market price of 0.55 SGD and our intrinsic valuation, Zhongmin Baihui Retail Group Ltd (5SR.SI) is undervalued by 29.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.24 - 3.91	0.71	29.5%
DCF (Growth 10y)	0.49 - 5.32	1.12	103.5%
DCF (EBITDA 5y)	0.19 - 0.43	0.25	-53.7%
DCF (EBITDA 10y)	0.41 - 0.84	0.55	-0.2%
Fair Value	0.23 - 0.23	0.23	-58.82%
P/E	0.36 - 1.05	0.60	8.4%
EV/EBITDA	(0.11) - 0.37	0.12	-78.7%
EPV	0.41 - 1.20	0.81	46.4%
DDM - Stable	0.54 - 2.27	1.40	155.2%
DDM - Multi	0.77 - 2.50	1.18	114.4%