What is the intrinsic value of F03.SI?

As of 2025-07-06, the Intrinsic Value of Food Empire Holdings Ltd (F03.SI) is 2.57 SGD. This F03.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.84 SGD, the upside of Food Empire Holdings Ltd is 39.90%.

The range of the Intrinsic Value is 2.03 - 3.60 SGD

Is F03.SI undervalued or overvalued?

Based on its market price of 1.84 SGD and our intrinsic valuation, Food Empire Holdings Ltd (F03.SI) is undervalued by 39.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	2.03 - 3.60	2.57	39.9%
DCF (Growth 10y)	2.60 - 4.65	3.31	80.1%
DCF (EBITDA 5y)	1.37 - 1.94	1.61	-12.7%
DCF (EBITDA 10y)	1.91 - 2.73	2.25	22.5%
Fair Value	3.04 - 3.04	3.04	65.34%
P/E	1.21 - 1.63	1.37	-25.8%
EV/EBITDA	0.81 - 1.45	1.02	-44.6%
EPV	1.65 - 2.42	2.04	10.6%
DDM - Stable	1.19 - 2.85	2.02	9.6%
DDM - Multi	1.87 - 3.39	2.40	30.3%