BFI.SI
Tiong Seng Holdings Ltd
Price:
0.1
SGD
Volume:
2,900
Singapore | Construction & Engineering
BFI.SI DCF Valuation - Growth Exit 5Y
179.6 %
Upside
What is the DCF valuation of BFI.SI?
The Discounted Cash Flow (DCF) valuation of Tiong Seng Holdings Ltd (BFI.SI) is 0.27 SGD. With the latest stock price at 0.10 SGD, the upside of Tiong Seng Holdings Ltd based on DCF is 179.6%.
Is BFI.SI a buy or a sell?
Based on the latest price of 0.10 SGD and our DCF valuation, Tiong Seng Holdings Ltd (BFI.SI) is a buy. Buying BFI.SI stocks now will result in a potential gain of 179.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.2% - 15.5% | 9.8% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.05 - 2.9 | 0.27 |
| Upside | -48.6% - 2949.6% | 179.6% |
0.10 SGD
Stock Price
0.27 SGD
Fair Price
| (SGD in millions) | Projections | |||||
| 12-2024 | 12-2025 | 12-2026 | 12-2027 | 12-2028 | 12-2029 | |
| Revenue | 536 | 565 | 639 | 707 | 798 | 875 |
| % Growth | 13% | 5% | 13% | 11% | 13% | 10% |
| Cost of goods sold | (509) | (526) | (583) | (632) | (699) | (752) |
| % of Revenue | 95% | 93% | 91% | 89% | 88% | 86% |
| Selling, G&A expenses | (17) | (18) | (20) | (23) | (26) | (28) |
| % of Revenue | 3% | 3% | 3% | 3% | 3% | 3% |
| Research & Development | 0 | 0 | 0 | 0 | 0 | 0 |
| % of Revenue | 0% | 0% | 0% | 0% | 0% | 0% |
| Net interest & other expenses | (4) | (4) | (5) | (5) | (6) | (6) |
| % of Revenue | 1% | 1% | 1% | 1% | 1% | 1% |
| Tax expense | (3) | (1) | (1) | (2) | (2) | (3) |
| Tax rate | 51% | 3% | 3% | 3% | 3% | 3% |
| Net profit | 3 | 16 | 30 | 46 | 65 | 86 |
| % Margin | 1% | 3% | 5% | 6% | 8% | 10% |