What is the intrinsic value of CJLU.SI?

As of 2025-06-06, the Intrinsic Value of NetLink NBN Trust (CJLU.SI) is 0.49 SGD. This CJLU.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.87 SGD, the upside of NetLink NBN Trust is -43.20%.

The range of the Intrinsic Value is 0.29 - 1.14 SGD

Is CJLU.SI undervalued or overvalued?

Based on its market price of 0.87 SGD and our intrinsic valuation, NetLink NBN Trust (CJLU.SI) is overvalued by 43.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.29 - 1.14	0.49	-43.2%
DCF (Growth 10y)	0.36 - 1.27	0.58	-33.2%
DCF (EBITDA 5y)	0.39 - 0.61	0.49	-43.2%
DCF (EBITDA 10y)	0.39 - 0.64	0.50	-42.0%
Fair Value	0.17 - 0.17	0.17	-80.78%
P/E	0.39 - 0.67	0.52	-40.4%
EV/EBITDA	0.30 - 0.90	0.56	-35.1%
EPV	1.10 - 1.53	1.31	51.8%
DDM - Stable	0.27 - 1.03	0.65	-24.9%
DDM - Multi	0.42 - 1.01	0.57	-33.8%