What is the intrinsic value of BN2.SI?

As of 2025-05-20, the Intrinsic Value of Valuetronics Holdings Ltd (BN2.SI) is 1.00 SGD. This BN2.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.68 SGD, the upside of Valuetronics Holdings Ltd is 47.50%.

The range of the Intrinsic Value is 0.90 - 1.14 SGD

Is BN2.SI undervalued or overvalued?

Based on its market price of 0.68 SGD and our intrinsic valuation, Valuetronics Holdings Ltd (BN2.SI) is undervalued by 47.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.90 - 1.14	1.00	47.5%
DCF (Growth 10y)	1.04 - 1.35	1.16	71.8%
DCF (EBITDA 5y)	0.73 - 0.87	0.78	15.9%
DCF (EBITDA 10y)	0.85 - 1.00	0.91	34.3%
Fair Value	0.32 - 0.32	0.32	-52.48%
P/E	0.34 - 0.50	0.44	-34.1%
EV/EBITDA	0.68 - 0.86	0.74	8.9%
EPV	0.87 - 0.99	0.93	37.6%
DDM - Stable	0.45 - 1.03	0.74	9.4%
DDM - Multi	0.62 - 1.08	0.79	16.6%