As of 2025-05-13, the Intrinsic Value of Keppel Corporation Ltd (BN4.SI) is 6.89 SGD. This BN4.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 6.75 SGD, the upside of Keppel Corporation Ltd is 2.10%.
The range of the Intrinsic Value is 2.87 - 20.16 SGD
Based on its market price of 6.75 SGD and our intrinsic valuation, Keppel Corporation Ltd (BN4.SI) is undervalued by 2.10%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.87 - 20.16 | 6.89 | 2.1% |
| DCF (Growth 10y) | 3.88 - 21.32 | 7.97 | 18.0% |
| DCF (EBITDA 5y) | 4.54 - 7.26 | 6.59 | -2.3% |
| DCF (EBITDA 10y) | 4.89 - 8.18 | 7.07 | 4.8% |
| Fair Value | 13.07 - 13.07 | 13.07 | 93.62% |
| P/E | 2.70 - 6.46 | 4.94 | -26.8% |
| EV/EBITDA | 1.51 - 3.86 | 2.78 | -58.8% |
| EPV | (1.76) - (0.37) | (1.07) | -115.8% |
| DDM - Stable | 4.65 - 15.34 | 10.00 | 48.1% |
| DDM - Multi | 5.52 - 13.28 | 7.70 | 14.0% |
| Market Cap (mil) | 12,288.78 |
| Beta | 1.02 |
| Outstanding shares (mil) | 1,820.56 |
| Enterprise Value (mil) | 22,059.40 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.47% |
| Cost of Debt | 4.46% |
| WACC | 5.55% |