What is the intrinsic value of A7RU.SI?

As of 2025-05-07, the Intrinsic Value of Keppel Infrastructure Trust (A7RU.SI) is 0.48 SGD. This A7RU.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 Keppel Infrastructure Trust is 18.50%.

The range of the Intrinsic Value is 0.06 - 7.56 SGD

Is A7RU.SI undervalued or overvalued?

Based on its market price of 0.41 SGD and our intrinsic valuation, Keppel Infrastructure Trust (A7RU.SI) is undervalued by 18.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.06 - 7.56	0.48	18.5%
DCF (Growth 10y)	0.07 - 6.92	0.46	14.3%
DCF (EBITDA 5y)	(0.09) - 0.12	0.01	-98.4%
DCF (EBITDA 10y)	(0.03) - 0.24	0.08	-79.3%
Fair Value	0.05 - 0.05	0.05	-87.91%
P/E	0.07 - 0.23	0.14	-65.3%
EV/EBITDA	(0.21) - 0.17	(0.06)	-113.7%
EPV	0.45 - 1.41	0.93	129.4%
DDM - Stable	0.14 - 0.81	0.47	17.1%
DDM - Multi	0.18 - 0.59	0.25	-37.3%