As of 2025-07-04, the Intrinsic Value of KORI Holdings Ltd (5VC.SI) is 0.19 SGD. This 5VC.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 SGD, the upside of KORI Holdings Ltd is 26.8%.

The range of the Intrinsic Value is 0.14 - 0.28 SGD.

Is 5VC.SI undervalued or overvalued?

Based on its market price of 0.15 SGD and our intrinsic valuation, KORI Holdings Ltd (5VC.SI) is undervalued by 26.8%.

0.15 SGD

Stock Price

0.19 SGD

Intrinsic Value

Intrinsic Value Details

5VC.SI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	0.14 - 0.28	0.19	26.8%
DCF (Growth Exit 10Y)	0.19 - 0.36	0.25	65.1%
DCF (EBITDA Exit 5Y)	0.08 - 0.13	0.10	-36.4%
DCF (EBITDA Exit 10Y)	0.12 - 0.17	0.13	-10.9%
Peter Lynch Fair Value	0.18 - 0.18	0.18	19.41%
P/E Multiples	0.06 - 0.12	0.08	-49.1%
EV/EBITDA Multiples	0.04 - 0.11	0.07	-56.2%
Earnings Power Value	0.48 - 0.65	0.56	272.0%
Dividend Discount Model - Stable	0.08 - 0.2	0.14	-7.3%
Dividend Discount Model - Multi Stages	0.2 - 0.39	0.27	78.7%

5VC.SI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
OKP Holdings Ltd	2.06 - 3.22	2.49	178.0%
Hock Lian Seng Holdings Ltd	0.92 - 1.44	1.10	165.5%
SHS Holdings Ltd	0.12 - 0.65	0.18	45.5%
T T J Holdings Ltd	0.14 - 0.26	0.17	-26.1%
BBR Holdings (S) Ltd	0.39 - 0.64	0.52	159.6%
Huationg Global Ltd	0.82 - 1.26	0.98	239.0%
Hor Kew Corporation Ltd	2.11 - 2.83	2.33	145.0%
Sysma Holdings Ltd	0.14 - 0.3	0.17	3.1%
Tiong Seng Holdings Ltd	0.04 - 2.72	0.25	186.0%
Keong Hong Holdings Ltd	0.3 - 0.5	0.37	210.7%

5VC.SI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	15
Beta	1.12
Outstanding shares (mil)	99
Enterprise Value (mil)	18

Market risk premium	5.6%
Cost of Equity	5.7%
Cost of Debt	4.25%
WACC	5.3%