As of 2025-06-03, the Intrinsic Value of Aztech Global Ltd (8AZ.SI) is 1.91 SGD. This 8AZ.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.54 SGD, the upside of Aztech Global Ltd is 253.50%.
The range of the Intrinsic Value is 1.61 - 2.42 SGD
Based on its market price of 0.54 SGD and our intrinsic valuation, Aztech Global Ltd (8AZ.SI) is undervalued by 253.50%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 1.61 - 2.42 | 1.91 | 253.5% |
DCF (Growth 10y) | 1.76 - 2.60 | 2.07 | 284.2% |
DCF (EBITDA 5y) | 0.77 - 0.79 | 0.78 | 45.0% |
DCF (EBITDA 10y) | 1.03 - 1.08 | 1.05 | 94.7% |
Fair Value | 1.12 - 1.12 | 1.12 | 107.52% |
P/E | 0.54 - 0.54 | 0.54 | 0.0% |
EV/EBITDA | 0.54 - 0.54 | 0.54 | -0.7% |
EPV | 2.90 - 3.69 | 3.30 | 510.3% |
DDM - Stable | 1.12 - 2.43 | 1.78 | 229.1% |
DDM - Multi | 1.51 - 2.41 | 1.84 | 241.2% |
Market Cap (mil) | 416.77 |
Beta | -0.00 |
Outstanding shares (mil) | 771.79 |
Enterprise Value (mil) | 141.82 |
Market risk premium | 5.10% |
Cost of Equity | 5.04% |
Cost of Debt | 5.00% |
WACC | 5.01% |