What is the intrinsic value of 5UJ.SI?

As of 2025-07-09, the Intrinsic Value of Neo Group Ltd (5UJ.SI) is 0.55 SGD. This 5UJ.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.59 SGD, the upside of Neo Group Ltd is -7.20%.

The range of the Intrinsic Value is 0.31 - 0.99 SGD

Is 5UJ.SI undervalued or overvalued?

Based on its market price of 0.59 SGD and our intrinsic valuation, Neo Group Ltd (5UJ.SI) is overvalued by 7.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.31 - 0.99	0.55	-7.2%
DCF (Growth 10y)	0.33 - 0.96	0.55	-6.8%
DCF (EBITDA 5y)	0.02 - 0.13	0.06	-90.5%
DCF (EBITDA 10y)	0.16 - 0.33	0.22	-62.0%
Fair Value	0.84 - 0.84	0.84	42.02%
P/E	0.29 - 1.06	0.58	-1.1%
EV/EBITDA	0.12 - 0.44	0.32	-45.9%
EPV	1.28 - 2.23	1.75	197.1%
DDM - Stable	0.90 - 2.38	1.64	178.2%
DDM - Multi	0.21 - 0.47	0.30	-50.0%