As of 2025-05-17, the Intrinsic Value of Del Monte Pacific Ltd (D03.SI) is 0.11 SGD. This D03.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 10Y). With the current market price of 0.07 SGD, the upside of Del Monte Pacific Ltd is 55.00%.
The range of the Intrinsic Value is (0.49) - 1.25 SGD
Based on its market price of 0.07 SGD and our intrinsic valuation, Del Monte Pacific Ltd (D03.SI) is undervalued by 55.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.83) - 3.06 | (0.25) | -456.2% |
| DCF (Growth 10y) | (0.77) - 2.96 | (0.20) | -383.3% |
| DCF (EBITDA 5y) | (0.49) - 0.58 | (1,604.97) | -123450.0% |
| DCF (EBITDA 10y) | (0.49) - 1.25 | 0.11 | 55.0% |
| Fair Value | -0.56 - -0.56 | -0.56 | -914.82% |
| P/E | (1.05) - (1.28) | (1.18) | -1815.2% |
| EV/EBITDA | (0.87) - (0.30) | (0.64) | -1023.3% |
| EPV | (1.13) - (0.11) | (0.62) | -998.5% |
| DDM - Stable | (0.20) - (0.66) | (0.43) | -721.4% |
| DDM - Multi | (0.00) - 0.01 | 0.00 | -96.7% |
| Market Cap (mil) | 136.27 |
| Beta | 0.20 |
| Outstanding shares (mil) | 1,974.94 |
| Enterprise Value (mil) | 3,426.80 |
| Market risk premium | 5.10% |
| Cost of Equity | 29.48% |
| Cost of Debt | 14.87% |
| WACC | 11.14% |