The Discounted Cash Flow (DCF) valuation of Mermaid Maritime PCL (DU4.SI) is 0.13 SGD. With the latest stock price at 0.10 SGD, the upside of Mermaid Maritime PCL based on DCF is 33.4%.
Based on the latest price of 0.10 SGD and our DCF valuation, Mermaid Maritime PCL (DU4.SI) is a buy. buying DU4.SI stocks now will result in a potential gain of 33.4%.
| Range | Selected | |
| WACC / Discount Rate | 4.9% - 6.3% | 5.6% |
| Long-term Growth Rate | 0.5% - 1.5% | 1.0% |
| Fair Price | 0.09 - 0.21 | 0.13 |
| Upside | -11.9% - 110.8% | 33.4% |