As of 2025-02-05, the Intrinsic Value of Singapore Airlines Ltd (C6L.SI) is
9.53 SGD. This C6L.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y).
With the current market price of 6.37 SGD, the upside of Singapore Airlines Ltd is
49.60%.
The range of the Intrinsic Value is 6.05 - 19.09 SGD
C6L.SI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
6.05 - 19.09 |
9.53 |
49.6% |
| DCF (Growth 10y) |
13.06 - 36.44 |
19.31 |
203.1% |
| DCF (EBITDA 5y) |
9.69 - 13.34 |
11.16 |
75.2% |
| DCF (EBITDA 10y) |
13.10 - 18.21 |
15.20 |
138.6% |
| Fair Value |
3.32 - 3.32 |
3.32 |
-47.92% |
| P/E |
6.34 - 9.59 |
7.95 |
24.8% |
| EV/EBITDA |
8.39 - 22.81 |
14.13 |
121.8% |
| EPV |
14.65 - 19.45 |
17.05 |
167.7% |
| DDM - Stable |
6.30 - 19.47 |
12.89 |
102.3% |
| DDM - Multi |
12.61 - 28.28 |
17.22 |
170.4% |
C6L.SI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
18,967.76 |
| Beta |
1.09 |
| Outstanding shares (mil) |
2,977.67 |
| Enterprise Value (mil) |
23,071.56 |
| Market risk premium |
5.10% |
| Cost of Equity |
7.22% |
| Cost of Debt |
4.25% |
| WACC |
5.73% |