As of 2026-04-01, the Intrinsic Value of Nam Lee Pressed Metal Industries Ltd (G0I.SI) is 1.07 SGD. This G0I.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.63 SGD, the upside of Nam Lee Pressed Metal Industries Ltd is 70.50%.
The range of the Intrinsic Value is 0.92 - 1.30 SGD
Based on its market price of 0.63 SGD and our intrinsic valuation, Nam Lee Pressed Metal Industries Ltd (G0I.SI) is undervalued by 70.50%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.92 - 1.30 | 1.07 | 70.5% |
| DCF (Growth 10y) | 1.27 - 1.82 | 1.49 | 136.8% |
| DCF (EBITDA 5y) | 0.69 - 0.90 | 0.80 | 26.7% |
| DCF (EBITDA 10y) | 0.96 - 1.23 | 1.09 | 73.0% |
| Fair Value | 2.55 - 2.55 | 2.55 | 303.97% |
| P/E | 1.02 - 1.22 | 1.07 | 69.1% |
| EV/EBITDA | 0.45 - 1.08 | 0.60 | -5.5% |
| EPV | 0.73 - 0.94 | 0.83 | 32.5% |
| DDM - Stable | 0.72 - 1.38 | 1.05 | 66.8% |
| DDM - Multi | 0.87 - 1.33 | 1.06 | 67.7% |
| Market Cap (mil) | 153.56 |
| Beta | 0.97 |
| Outstanding shares (mil) | 243.74 |
| Enterprise Value (mil) | 142.44 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.78% |
| Cost of Debt | 4.31% |
| WACC | 8.15% |