What is the intrinsic value of B58.SI?

As of 2026-04-04, the Intrinsic Value of Banyan Tree Holdings Ltd (B58.SI) is 0.82 SGD. This B58.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.58 SGD, the upside of Banyan Tree Holdings Ltd is 41.40%.

The range of the Intrinsic Value is 0.52 - 1.40 SGD

Is B58.SI undervalued or overvalued?

Based on its market price of 0.58 SGD and our intrinsic valuation, Banyan Tree Holdings Ltd (B58.SI) is undervalued by 41.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.52 - 1.40	0.82	41.4%
DCF (Growth 10y)	0.81 - 1.96	1.20	107.0%
DCF (EBITDA 5y)	1.60 - 2.03	1.82	213.2%
DCF (EBITDA 10y)	1.65 - 2.34	1.98	242.1%
Fair Value	1.22 - 1.22	1.22	111.00%
P/E	0.80 - 1.18	1.02	75.3%
EV/EBITDA	1.57 - 2.29	1.83	215.0%
EPV	1.14 - 2.03	1.58	172.9%
DDM - Stable	0.32 - 0.85	0.59	1.1%
DDM - Multi	0.56 - 1.21	0.77	32.6%