As of 2025-07-03, the Intrinsic Value of Bukit Sembawang Estates Ltd (B61.SI) is 5.31 SGD. This B61.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 4.06 SGD, the upside of Bukit Sembawang Estates Ltd is 30.70%.
The range of the Intrinsic Value is 4.55 - 6.61 SGD
Based on its market price of 4.06 SGD and our intrinsic valuation, Bukit Sembawang Estates Ltd (B61.SI) is undervalued by 30.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 4.55 - 6.61 | 5.31 | 30.7% |
| DCF (Growth 10y) | 6.65 - 10.24 | 7.97 | 96.3% |
| DCF (EBITDA 5y) | 7.50 - 10.98 | 9.61 | 136.6% |
| DCF (EBITDA 10y) | 7.63 - 11.19 | 9.65 | 137.8% |
| Fair Value | 11.04 - 11.04 | 11.04 | 171.82% |
| P/E | 5.03 - 6.10 | 5.69 | 40.2% |
| EV/EBITDA | 7.71 - 11.84 | 10.17 | 150.4% |
| EPV | 5.67 - 6.85 | 6.26 | 54.2% |
| DDM - Stable | 4.78 - 10.63 | 7.70 | 89.8% |
| DDM - Multi | 6.57 - 11.29 | 8.30 | 104.5% |
| Market Cap (mil) | 1,051.17 |
| Beta | 0.62 |
| Outstanding shares (mil) | 258.91 |
| Enterprise Value (mil) | 515.02 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.10% |
| Cost of Debt | 4.25% |
| WACC | 6.10% |