As of 2024-11-21, the Intrinsic Value of Boustead Singapore Ltd (F9D.SI) is 2.34 SGD. This F9D.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.03 SGD, the upside of Boustead Singapore Ltd is 127.40%.

The range of the Intrinsic Value is 1.96 - 3.11 SGD

	Range	Selected	Upside
a
DCF (Growth 5y)	1.96 - 3.11	2.34	127.4%
DCF (Growth 10y)	2.04 - 3.19	2.43	135.6%
DCF (EBITDA 5y)	1.53 - 2.10	1.79	73.6%
DCF (EBITDA 10y)	1.75 - 2.38	2.02	96.1%
Fair Value	3.26 - 3.26	3.26	216.90%
P/E	0.62 - 1.03	0.90	-12.5%
EV/EBITDA	1.10 - 2.20	1.55	50.1%
EPV	1.81 - 2.52	2.17	110.5%
DDM - Stable	1.00 - 2.57	1.78	73.1%
DDM - Multi	1.02 - 2.11	1.38	34.3%