What is the intrinsic value of F31.SI?
As of 2025-07-18, the Intrinsic Value of Fragrance Group Ltd (F31.SI) is
0.00 SGD. This F31.SI valuation is based on the model Peter Lynch Fair Value.
With the current market price of 0.14 SGD, the upside of Fragrance Group Ltd is
-99.10%.
Is F31.SI undervalued or overvalued?
Based on its market price of 0.14 SGD and our intrinsic valuation, Fragrance Group Ltd (F31.SI) is overvalued by 99.10%.
F31.SI Intrinsic Value - Valuation Summary
|
Range |
Selected |
Upside |
| a |
| DCF (Growth 5y) |
(39.03) - (1.83) |
(3.12) |
-2379.1% |
| DCF (Growth 10y) |
(2.40) - (56.23) |
(4.27) |
-3218.4% |
| DCF (EBITDA 5y) |
(0.60) - (0.53) |
(1,234.50) |
-123450.0% |
| DCF (EBITDA 10y) |
(0.95) - (0.81) |
(1,234.50) |
-123450.0% |
| Fair Value |
0.00 - 0.00 |
0.00 |
-99.10% |
| P/E |
0.00 - 0.02 |
0.01 |
-91.5% |
| EV/EBITDA |
(0.16) - (0.02) |
(0.12) |
-185.8% |
| EPV |
(0.21) - (0.15) |
(0.18) |
-231.5% |
| DDM - Stable |
0.00 - 0.01 |
0.00 |
-96.6% |
| DDM - Multi |
0.45 - 0.80 |
0.53 |
290.0% |
F31.SI Intrinsic Value - Key Valuation Metrics
| Market Cap (mil) |
918.89 |
| Beta |
0.25 |
| Outstanding shares (mil) |
6,707.20 |
| Enterprise Value (mil) |
2,674.39 |
| Market risk premium |
4.74% |
| Cost of Equity |
6.22% |
| Cost of Debt |
8.45% |
| WACC |
7.04% |