As of 2025-07-14, the Intrinsic Value of Vibrant Group Ltd (BIP.SI) is 0.26 SGD. This BIP.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.10 SGD, the upside of Vibrant Group Ltd is 151.30%.
The range of the Intrinsic Value is 0.18 - 0.41 SGD
Based on its market price of 0.10 SGD and our intrinsic valuation, Vibrant Group Ltd (BIP.SI) is undervalued by 151.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.18 - 0.41 | 0.26 | 151.3% |
| DCF (Growth 10y) | 0.23 - 0.49 | 0.32 | 210.3% |
| DCF (EBITDA 5y) | 0.09 - 0.13 | 0.11 | 5.4% |
| DCF (EBITDA 10y) | 0.15 - 0.21 | 0.18 | 72.0% |
| Fair Value | 0.28 - 0.28 | 0.28 | 164.92% |
| P/E | 0.11 - 0.21 | 0.15 | 42.2% |
| EV/EBITDA | (0.00) - 0.17 | 0.10 | -8.0% |
| EPV | 0.48 - 0.77 | 0.63 | 502.1% |
| DDM - Stable | 0.05 - 0.11 | 0.08 | -23.6% |
| DDM - Multi | 0.08 - 0.15 | 0.11 | 5.3% |
| Market Cap (mil) | 72.59 |
| Beta | 0.80 |
| Outstanding shares (mil) | 697.95 |
| Enterprise Value (mil) | 151.78 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.80% |
| Cost of Debt | 4.98% |
| WACC | 6.77% |