What is the intrinsic value of F83.SI?

As of 2025-05-09, the Intrinsic Value of Cosco Shipping International (Singapore) Co Ltd (F83.SI) is 0.06 SGD. This F83.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.13 SGD, the upside of Cosco Shipping International (Singapore) Co Ltd is -50.70%.

The range of the Intrinsic Value is (0.00) - 0.43 SGD

Is F83.SI undervalued or overvalued?

Based on its market price of 0.13 SGD and our intrinsic valuation, Cosco Shipping International (Singapore) Co Ltd (F83.SI) is overvalued by 50.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	(0.00) - 0.43	0.06	-50.7%
DCF (Growth 10y)	0.01 - 0.47	0.08	-35.1%
DCF (EBITDA 5y)	0.03 - 0.11	0.07	-41.4%
DCF (EBITDA 10y)	0.04 - 0.14	0.09	-31.4%
Fair Value	0.06 - 0.06	0.06	-52.25%
P/E	0.03 - 0.08	0.06	-56.1%
EV/EBITDA	0.03 - 0.15	0.09	-30.3%
EPV	0.01 - 0.10	0.06	-55.4%
DDM - Stable	0.02 - 0.06	0.04	-68.2%
DDM - Multi	0.05 - 0.15	0.07	-41.6%