As of 2025-05-15, the Intrinsic Value of Uni-Asia Group Ltd (CHJ.SI) is (17.35) SGD. This CHJ.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 SGD, the upside of Uni-Asia Group Ltd is -2,282.20%.
The range of the Intrinsic Value is (122.31) - (9.55) SGD
Based on its market price of 0.80 SGD and our intrinsic valuation, Uni-Asia Group Ltd (CHJ.SI) is overvalued by 2,282.20%.
Note: result may not be accurate due to the invalid valuation result of DCF model.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (122.31) - (9.55) | (17.35) | -2282.2% |
| DCF (Growth 10y) | (8.74) - (103.41) | (15.31) | -2026.4% |
| DCF (EBITDA 5y) | (3.23) - (3.90) | (1,602.26) | -123450.0% |
| DCF (EBITDA 10y) | (3.95) - (4.82) | (1,602.26) | -123450.0% |
| Fair Value | -2.34 - -2.34 | -2.34 | -393.92% |
| P/E | (2.72) - (3.97) | (3.65) | -558.5% |
| EV/EBITDA | (1.52) - (1.87) | (1.84) | -331.2% |
| EPV | 5.28 - 7.67 | 6.48 | 714.5% |
| DDM - Stable | (10.08) - (87.66) | (48.87) | -6247.2% |
| DDM - Multi | (9.21) - (63.52) | (16.21) | -2138.6% |
| Market Cap (mil) | 62.49 |
| Beta | 0.20 |
| Outstanding shares (mil) | 78.60 |
| Enterprise Value (mil) | 59.26 |
| Market risk premium | 5.10% |
| Cost of Equity | 5.42% |
| Cost of Debt | 5.65% |
| WACC | 5.37% |