As of 2025-05-07, the Intrinsic Value of Jardine Cycle & Carriage Ltd (C07.SI) is 102.91 SGD. This C07.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 25.69 SGD, the upside of Jardine Cycle & Carriage Ltd is 300.60%.
The range of the Intrinsic Value is 79.02 - 145.99 SGD
Based on its market price of 25.69 SGD and our intrinsic valuation, Jardine Cycle & Carriage Ltd (C07.SI) is undervalued by 300.60%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 79.02 - 145.99 | 102.91 | 300.6% |
| DCF (Growth 10y) | 82.99 - 147.24 | 106.03 | 312.7% |
| DCF (EBITDA 5y) | 43.94 - 64.49 | 55.29 | 115.2% |
| DCF (EBITDA 10y) | 57.48 - 81.05 | 69.63 | 171.1% |
| Fair Value | 23.43 - 23.43 | 23.43 | -8.81% |
| P/E | 23.20 - 92.91 | 59.37 | 131.1% |
| EV/EBITDA | 38.48 - 68.88 | 55.24 | 115.0% |
| EPV | 100.39 - 150.13 | 125.26 | 387.6% |
| DDM - Stable | 22.40 - 53.84 | 38.12 | 48.4% |
| DDM - Multi | 74.89 - 139.72 | 97.46 | 279.4% |
| Market Cap (mil) | 10,153.72 |
| Beta | 0.43 |
| Outstanding shares (mil) | 395.24 |
| Enterprise Value (mil) | 15,620.77 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.96% |
| Cost of Debt | 4.25% |
| WACC | 5.93% |