5TJ.SI
Far East Group Ltd
Price:
0.09
SGD
Volume:
800
Singapore | Trading Companies & Distributors
5TJ.SI DCF Valuation - Growth Exit 5Y
-4.3 %
Upside
What is the DCF valuation of 5TJ.SI?
The Discounted Cash Flow (DCF) valuation of Far East Group Ltd (5TJ.SI) is 0.09 SGD. With the latest stock price at 0.09 SGD, the upside of Far East Group Ltd based on DCF is -4.3%.
Is 5TJ.SI a buy or a sell?
Based on the latest price of 0.09 SGD and our DCF valuation, Far East Group Ltd (5TJ.SI) is a sell. Selling 5TJ.SI stocks now will result in a potential gain of 4.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.0% - 7.3% | 5.7% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | (0.09) - 0.56 | 0.09 |
| Upside | -194.9% - 525.9% | -4.3% |
0.09 SGD
Stock Price
0.09 SGD
Fair Price
| (SGD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 99 | 103 | 107 | 115 | 121 | 127 |
| % Growth | 25% | 4% | 4% | 7% | 5% | 5% |
| Cost of goods sold | (80) | (84) | (87) | (93) | (98) | (103) |
| % of Revenue | 81% | 81% | 81% | 81% | 81% | 81% |
| Selling, G&A expenses | (18) | (19) | (19) | (21) | (22) | (23) |
| % of Revenue | 18% | 18% | 18% | 18% | 18% | 18% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | 3 | 3 | 3 | 3 | 3 | 4 |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Tax expense | (1) | (0) | (0) | (0) | (0) | (0) |
| Tax rate | 19% | 11% | 11% | 11% | 11% | 11% |
| Net profit | 3 | 3 | 3 | 4 | 4 | 4 |
| % Margin | 3% | 3% | 3% | 3% | 3% | 3% |