The Discounted Cash Flow (DCF) valuation of Fraser and Neave Ltd (F99.SI) is 1.84 SGD. With the latest stock price at 1.32 SGD, the upside of Fraser and Neave Ltd based on DCF is 39.3%.
Based on the latest price of 1.32 SGD and our DCF valuation, Fraser and Neave Ltd (F99.SI) is a buy. buying F99.SI stocks now will result in a potential gain of 39.3%.
| Range | Selected | |
| WACC / Discount Rate | 4.5% - 6.3% | 5.4% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 1.07 - 4.59 | 1.84 |
| Upside | -18.6% - 247.4% | 39.3% |