As of 2025-07-06, the Intrinsic Value of Sinostar Pec Holdings Ltd (C9Q.SI) is 0.67 SGD. This C9Q.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.15 SGD, the upside of Sinostar Pec Holdings Ltd is 355.40%.
The range of the Intrinsic Value is 0.50 - 1.08 SGD
Based on its market price of 0.15 SGD and our intrinsic valuation, Sinostar Pec Holdings Ltd (C9Q.SI) is undervalued by 355.40%.
Range | Selected | Upside | |
a | |||
DCF (Growth 5y) | 0.50 - 1.08 | 0.67 | 355.4% |
DCF (Growth 10y) | 0.60 - 1.29 | 0.81 | 444.4% |
DCF (EBITDA 5y) | 0.64 - 1.35 | 0.95 | 540.8% |
DCF (EBITDA 10y) | 0.70 - 1.52 | 1.03 | 598.8% |
Fair Value | 0.70 - 0.70 | 0.70 | 371.71% |
P/E | 0.47 - 0.88 | 0.62 | 318.1% |
EV/EBITDA | 0.51 - 1.50 | 0.81 | 445.3% |
EPV | 0.67 - 1.17 | 0.92 | 521.9% |
DDM - Stable | 0.19 - 0.62 | 0.40 | 171.6% |
DDM - Multi | 0.28 - 0.78 | 0.42 | 183.8% |
Market Cap (mil) | 142.08 |
Beta | 0.23 |
Outstanding shares (mil) | 960.00 |
Enterprise Value (mil) | 68.46 |
Market risk premium | 5.10% |
Cost of Equity | 7.72% |
Cost of Debt | 4.25% |
WACC | 6.34% |