As of 2025-05-18, the Intrinsic Value of CSC Holdings Ltd (C06.SI) is 0.01 SGD. This C06.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.01 SGD, the upside of CSC Holdings Ltd is -31.20%.
The range of the Intrinsic Value is (0.00) - 0.02 SGD
Based on its market price of 0.01 SGD and our intrinsic valuation, CSC Holdings Ltd (C06.SI) is overvalued by 31.20%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.03) - (0.02) | (0.03) | -366.4% |
| DCF (Growth 10y) | (0.02) - 0.01 | (0.02) | -260.2% |
| DCF (EBITDA 5y) | (0.01) - 0.00 | (1,234.50) | -123450.0% |
| DCF (EBITDA 10y) | (0.00) - 0.02 | 0.01 | -31.2% |
| Fair Value | -0.02 - -0.02 | -0.02 | -290.63% |
| P/E | (0.02) - (0.03) | (0.03) | -333.5% |
| EV/EBITDA | (0.03) - (0.00) | (0.02) | -252.0% |
| EPV | (0.01) - 0.01 | (0.00) | -128.5% |
| DDM - Stable | (0.02) - (0.07) | (0.04) | -491.8% |
| DDM - Multi | 0.00 - 0.01 | 0.00 | -60.9% |
| Market Cap (mil) | 39.47 |
| Beta | -0.60 |
| Outstanding shares (mil) | 3,588.35 |
| Enterprise Value (mil) | 158.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 13.36% |
| Cost of Debt | 5.73% |
| WACC | 7.30% |