As of 2025-06-08, the Intrinsic Value of Oxley Holdings Ltd (5UX.SI) is (0.20) SGD. This 5UX.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.08 SGD, the upside of Oxley Holdings Ltd is -350.10%.
The range of the Intrinsic Value is (0.24) - 2.06 SGD
Based on its market price of 0.08 SGD and our intrinsic valuation, Oxley Holdings Ltd (5UX.SI) is overvalued by 350.10%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.24) - 2.06 | (0.20) | -350.1% |
| DCF (Growth 10y) | (0.23) - 2.45 | (0.19) | -333.6% |
| DCF (EBITDA 5y) | (0.23) - (0.19) | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.23) - (0.13) | (1,234.50) | -123450.0% |
| Fair Value | -0.11 - -0.11 | -0.11 | -234.07% |
| P/E | (0.22) - (0.26) | (0.23) | -387.6% |
| EV/EBITDA | (0.31) - (0.25) | (0.28) | -456.1% |
| EPV | (0.21) - 0.11 | (0.05) | -168.6% |
| DDM - Stable | (0.28) - (1.49) | (0.89) | -1211.8% |
| DDM - Multi | (0.14) - (0.58) | (0.22) | -377.6% |
| Market Cap (mil) | 345.78 |
| Beta | 0.24 |
| Outstanding shares (mil) | 4,322.25 |
| Enterprise Value (mil) | 1,704.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.74% |
| Cost of Debt | 13.51% |
| WACC | 10.87% |