As of 2026-04-01, the Intrinsic Value of Halcyon Agri Corporation Ltd (5VJ.SI) is 3.89 SGD. This 5VJ.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.41 SGD, the upside of Halcyon Agri Corporation Ltd is 848.70%.
The range of the Intrinsic Value is 1.54 - 94.15 SGD
Based on its market price of 0.41 SGD and our intrinsic valuation, Halcyon Agri Corporation Ltd (5VJ.SI) is undervalued by 848.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 1.54 - 94.15 | 3.89 | 848.7% |
| DCF (Growth 10y) | 2.48 - 132.86 | 5.79 | 1313.4% |
| DCF (EBITDA 5y) | 0.77 - 2.41 | 1.49 | 263.1% |
| DCF (EBITDA 10y) | 1.71 - 4.92 | 2.96 | 621.5% |
| Fair Value | -0.20 - -0.20 | -0.20 | -148.72% |
| P/E | (0.37) - 0.62 | 0.05 | -88.9% |
| EV/EBITDA | (0.63) - 0.13 | (0.26) | -162.4% |
| EPV | (0.76) - (0.52) | (0.64) | -255.2% |
| DDM - Stable | (0.28) - (1.56) | (0.92) | -325.5% |
| DDM - Multi | 1.63 - 7.61 | 2.76 | 573.4% |
| Market Cap (mil) | 653.95 |
| Beta | 1.19 |
| Outstanding shares (mil) | 1,595.01 |
| Enterprise Value (mil) | 2,071.34 |
| Market risk premium | 5.10% |
| Cost of Equity | 9.35% |
| Cost of Debt | 9.36% |
| WACC | 8.23% |