As of 2025-05-22, the Intrinsic Value of Low Keng Huat (Singapore) Ltd (F1E.SI) is 1.74 SGD. This F1E.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 0.31 SGD, the upside of Low Keng Huat (Singapore) Ltd is 460.80%.
The range of the Intrinsic Value is 0.64 - 2.96 SGD
Based on its market price of 0.31 SGD and our intrinsic valuation, Low Keng Huat (Singapore) Ltd (F1E.SI) is undervalued by 460.80%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (78.80) - (3.69) | (6.04) | -2046.9% |
| DCF (Growth 10y) | (1.46) - 24.89 | (0.73) | -335.7% |
| DCF (EBITDA 5y) | 0.64 - 2.96 | 1.74 | 460.8% |
| DCF (EBITDA 10y) | 2.58 - 9.99 | 5.66 | 1726.1% |
| Fair Value | 0.07 - 0.07 | 0.07 | -77.04% |
| P/E | 0.04 - 0.55 | 0.25 | -17.8% |
| EV/EBITDA | (0.05) - 0.19 | 0.09 | -71.8% |
| EPV | (0.17) - 0.36 | 0.10 | -68.9% |
| DDM - Stable | 0.03 - 0.16 | 0.10 | -68.4% |
| DDM - Multi | 3.75 - 11.85 | 5.41 | 1646.4% |
| Market Cap (mil) | 229.03 |
| Beta | 0.25 |
| Outstanding shares (mil) | 738.82 |
| Enterprise Value (mil) | 602.47 |
| Market risk premium | 5.10% |
| Cost of Equity | 7.36% |
| Cost of Debt | 9.25% |
| WACC | 7.44% |