What is the intrinsic value of F9D.SI?

As of 2025-06-13, the Intrinsic Value of Boustead Singapore Ltd (F9D.SI) is 2.22 SGD. This F9D.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.24 SGD, the upside of Boustead Singapore Ltd is 78.80%.

The range of the Intrinsic Value is 1.90 - 2.79 SGD

Is F9D.SI undervalued or overvalued?

Based on its market price of 1.24 SGD and our intrinsic valuation, Boustead Singapore Ltd (F9D.SI) is undervalued by 78.80%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.90 - 2.79	2.22	78.8%
DCF (Growth 10y)	2.07 - 3.04	2.42	95.4%
DCF (EBITDA 5y)	1.70 - 2.09	1.82	46.7%
DCF (EBITDA 10y)	1.91 - 2.39	2.07	67.2%
Fair Value	3.56 - 3.56	3.56	187.44%
P/E	0.76 - 1.54	1.10	-11.5%
EV/EBITDA	1.37 - 2.40	1.76	42.1%
EPV	1.81 - 2.34	2.08	67.5%
DDM - Stable	1.18 - 2.68	1.93	55.7%
DDM - Multi	1.12 - 2.02	1.44	16.2%