The Discounted Cash Flow (DCF) valuation of First Sponsor Group Ltd (ADN.SI) is 1.23 SGD. With the latest stock price at 1.02 SGD, the upside of First Sponsor Group Ltd based on DCF is 20.7%.
Based on the latest price of 1.02 SGD and our DCF valuation, First Sponsor Group Ltd (ADN.SI) is a buy. buying ADN.SI stocks now will result in a potential gain of 20.7%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 9.1% | 7.0% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 0.26 - 9.27 | 1.23 |
| Upside | -74.8% - 808.5% | 20.7% |