What is the intrinsic value of BWM.SI?

As of 2025-05-03, the Intrinsic Value of Zheneng Jinjiang Environment Holding Co Ltd (BWM.SI) is 0.61 SGD. This BWM.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.44 SGD, the upside of Zheneng Jinjiang Environment Holding Co Ltd is 39.90%.

The range of the Intrinsic Value is 0.26 - 1.17 SGD

Is BWM.SI undervalued or overvalued?

Based on its market price of 0.44 SGD and our intrinsic valuation, Zheneng Jinjiang Environment Holding Co Ltd (BWM.SI) is undervalued by 39.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.26 - 1.17	0.61	39.9%
DCF (Growth 10y)	0.39 - 1.30	0.74	70.3%
DCF (EBITDA 5y)	2.55 - 4.13	3.31	660.3%
DCF (EBITDA 10y)	2.24 - 3.90	3.01	592.9%
Fair Value	1.90 - 1.90	1.90	336.95%
P/E	1.03 - 1.73	1.31	201.1%
EV/EBITDA	0.88 - 4.07	2.33	435.2%
EPV	(1.14) - (1.05)	(1.09)	-351.4%
DDM - Stable	0.29 - 0.55	0.42	-2.8%
DDM - Multi	0.29 - 0.44	0.35	-19.8%