As of 2025-06-09, the Intrinsic Value of City Developments Ltd (C09.SI) is 2.49 SGD. This C09.SI valuation is based on the model Discounted Cash Flows (Growth Exit 10Y). With the current market price of 5.25 SGD, the upside of City Developments Ltd is -52.70%.
The range of the Intrinsic Value is (5.24) - 75.35 SGD
Based on its market price of 5.25 SGD and our intrinsic valuation, City Developments Ltd (C09.SI) is overvalued by 52.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (9.08) - 26.26 | (5.61) | -206.8% |
| DCF (Growth 10y) | (5.24) - 75.35 | 2.49 | -52.7% |
| DCF (EBITDA 5y) | 1.40 - 10.28 | 4.98 | -5.1% |
| DCF (EBITDA 10y) | 2.36 - 19.85 | 8.99 | 71.3% |
| Fair Value | 5.53 - 5.53 | 5.53 | 5.43% |
| P/E | 2.90 - 5.39 | 4.27 | -18.7% |
| EV/EBITDA | (1.50) - 6.68 | 1.69 | -67.8% |
| EPV | (7.39) - 3.62 | (1.89) | -136.0% |
| DDM - Stable | 1.07 - 4.00 | 2.53 | -51.8% |
| DDM - Multi | 3.16 - 9.48 | 4.77 | -9.2% |
| Market Cap (mil) | 4,773.82 |
| Beta | 0.72 |
| Outstanding shares (mil) | 909.30 |
| Enterprise Value (mil) | 17,391.32 |
| Market risk premium | 5.10% |
| Cost of Equity | 12.65% |
| Cost of Debt | 9.25% |
| WACC | 7.86% |