The Discounted Cash Flow (DCF) valuation of Vibrant Group Ltd (BIP.SI) is 0.26 SGD. With the latest stock price at 0.10 SGD, the upside of Vibrant Group Ltd based on DCF is 151.3%.

Is BIP.SI a buy or a sell?

Based on the latest price of 0.10 SGD and our DCF valuation, Vibrant Group Ltd (BIP.SI) is a buy. Buying BIP.SI stocks now will result in a potential gain of 151.3%.

	Range	Selected
WACC / Discount Rate	5.4% - 8.1%	6.8%
Long-term Growth Rate	0.0% - 1.0%	0.5%
Fair Price	0.18 - 0.41	0.26
Upside	75.3% - 289.7%	151.3%

0.10 SGD

Stock Price

0.26 SGD

Fair Price

REVENUE & EXPENSES

CAPEX

D&A

WORKING CAPITAL

TERMINAL VALUE

BIP.SI DCF Valuation: Revenue & Expenses Forecast

(SGD in millions)		Projections

	04-2025	04-2026	04-2027	04-2028	04-2029	04-2030

Revenue	150	157	171	179	189	193
% Growth	8%	4%	9%	5%	5%	2%

Cost of goods sold	(102)	(107)	(117)	(123)	(129)	(132)
% of Revenue	68%	68%	68%	68%	68%	68%

Selling, G&A expenses	(33)	(34)	(37)	(39)	(41)	(42)
% of Revenue	22%	22%	22%	22%	22%	22%

Research & Development	0	0	0	0	0	0
% of Revenue	0%	0%	0%	0%	0%	0%

Net interest & other expenses	(1)	(1)	(1)	(2)	(2)	(2)
% of Revenue	1%	1%	1%	1%	1%	1%

Tax expense	(2)	(2)	(3)	(3)	(3)	(3)
Tax rate	17%	17%	17%	17%	17%	17%

Net profit	11	11	13	13	14	14
% Margin	7%	7%	7%	7%	7%	7%