What is the intrinsic value of AWX.SI?

As of 2025-05-14, the Intrinsic Value of Aem Holdings Ltd (AWX.SI) is 0.62 SGD. This AWX.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.21 SGD, the upside of Aem Holdings Ltd is -48.60%.

The range of the Intrinsic Value is 0.34 - 1.91 SGD

Is AWX.SI undervalued or overvalued?

Based on its market price of 1.21 SGD and our intrinsic valuation, Aem Holdings Ltd (AWX.SI) is overvalued by 48.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.34 - 1.91	0.62	-48.6%
DCF (Growth 10y)	0.32 - 1.55	0.55	-54.2%
DCF (EBITDA 5y)	0.85 - 1.44	1.08	-10.8%
DCF (EBITDA 10y)	0.83 - 1.78	1.19	-1.5%
Fair Value	0.91 - 0.91	0.91	-25.20%
P/E	0.44 - 0.82	0.62	-48.6%
EV/EBITDA	0.58 - 1.11	0.85	-29.5%
EPV	1.11 - 2.30	1.71	41.1%
DDM - Stable	0.32 - 1.02	0.67	-44.8%
DDM - Multi	1.12 - 2.89	1.62	34.1%