5VJ.SI
Halcyon Agri Corporation Ltd
Price:
0.41
SGD
Volume:
93,400
Singapore | Commercial Services & Supplies
5VJ.SI Intrinsic Value
99.7 %
Upside
What is the intrinsic value of 5VJ.SI?
As of 2025-07-09, the Intrinsic Value of Halcyon Agri Corporation Ltd (5VJ.SI) is 0.82 SGD. This 5VJ.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.41 SGD, the upside of Halcyon Agri Corporation Ltd is 99.7%.
The range of the Intrinsic Value is 0.61 - 1.1 SGD.
Is 5VJ.SI undervalued or overvalued?
Based on its market price of 0.41 SGD and our intrinsic valuation, Halcyon Agri Corporation Ltd (5VJ.SI) is undervalued by 99.7%.
0.41 SGD
Stock Price
0.82 SGD
Intrinsic Value
| Range | Selected | Upside | ||
| a | ||||
| DCF (Growth Exit 5Y) | 3.37 - 89.34 | 7.24 | 1665.5% | |
| DCF (EBITDA Exit 5Y) | 0.61 - 1.1 | 0.82 | 99.7% | |
| Peter Lynch Fair Value | -0.12 - -0.12 | -0.12 | -128.4% | |
| P/E Multiples | (0.10) - 0.41 | 0.13 | -69.3% | |
| EV/EBITDA Multiples | (0.62) - (0.02) | (0.36) | -187.0% | |
| Market Cap (mil) | 654 |
| Beta | 1.19 |
| Outstanding shares (mil) | 1,595 |
| Enterprise Value (mil) | 2,007 |
| Market risk premium | 5.6% |
| Cost of Equity | 8.35% |
| Cost of Debt | 6.1% |
| WACC | 6.0% |