What is the intrinsic value of E5H.SI?

As of 2025-05-21, the Intrinsic Value of Golden Agri-Resources Ltd (E5H.SI) is 0.42 SGD. This E5H.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.24 SGD, the upside of Golden Agri-Resources Ltd is 76.00%.

The range of the Intrinsic Value is 0.29 - 0.63 SGD

Is E5H.SI undervalued or overvalued?

Based on its market price of 0.24 SGD and our intrinsic valuation, Golden Agri-Resources Ltd (E5H.SI) is undervalued by 76.00%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.29 - 0.63	0.42	76.0%
DCF (Growth 10y)	0.35 - 0.70	0.48	101.2%
DCF (EBITDA 5y)	0.29 - 0.69	0.48	100.6%
DCF (EBITDA 10y)	0.34 - 0.75	0.53	121.1%
Fair Value	0.92 - 0.92	0.92	284.58%
P/E	0.32 - 0.64	0.50	107.4%
EV/EBITDA	0.16 - 0.80	0.37	55.7%
EPV	0.68 - 1.03	0.86	256.7%
DDM - Stable	0.21 - 0.54	0.37	54.8%
DDM - Multi	0.23 - 0.49	0.31	30.3%