As of 2025-07-07, the Intrinsic Value of Wilmar International Ltd (F34.SI) is 27.59 SGD. This F34.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 2.94 SGD, the upside of Wilmar International Ltd is 838.40%.
The range of the Intrinsic Value is 14.08 - 117.77 SGD
Based on its market price of 2.94 SGD and our intrinsic valuation, Wilmar International Ltd (F34.SI) is undervalued by 838.40%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 14.08 - 117.77 | 27.59 | 838.4% |
| DCF (Growth 10y) | 27.46 - 202.65 | 50.37 | 1613.1% |
| DCF (EBITDA 5y) | 8.81 - 16.25 | 10.57 | 259.4% |
| DCF (EBITDA 10y) | 18.03 - 31.69 | 21.79 | 641.2% |
| Fair Value | 1.16 - 1.16 | 1.16 | -60.40% |
| P/E | 2.47 - 6.49 | 4.14 | 40.9% |
| EV/EBITDA | (1.13) - 2.95 | 0.79 | -73.3% |
| EPV | (2.53) - (0.89) | (1.71) | -158.1% |
| DDM - Stable | 2.68 - 9.94 | 6.31 | 114.7% |
| DDM - Multi | 18.19 - 50.20 | 26.46 | 799.9% |
| Market Cap (mil) | 18,826.00 |
| Beta | 0.29 |
| Outstanding shares (mil) | 6,403.40 |
| Enterprise Value (mil) | 50,872.15 |
| Market risk premium | 5.10% |
| Cost of Equity | 6.09% |
| Cost of Debt | 5.98% |
| WACC | 5.04% |