What is the intrinsic value of G13.SI?

As of 2025-05-06, the Intrinsic Value of Genting Singapore Ltd (G13.SI) is 0.95 SGD. This G13.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.73 SGD, the upside of Genting Singapore Ltd is 30.70%.

The range of the Intrinsic Value is 0.74 - 1.53 SGD

Is G13.SI undervalued or overvalued?

Based on its market price of 0.73 SGD and our intrinsic valuation, Genting Singapore Ltd (G13.SI) is undervalued by 30.70%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.74 - 1.53	0.95	30.7%
DCF (Growth 10y)	0.85 - 1.76	1.09	50.0%
DCF (EBITDA 5y)	0.89 - 1.06	0.99	36.2%
DCF (EBITDA 10y)	0.98 - 1.22	1.11	52.6%
Fair Value	1.20 - 1.20	1.20	65.05%
P/E	0.61 - 0.72	0.68	-6.4%
EV/EBITDA	0.78 - 1.05	0.89	22.4%
EPV	0.71 - 0.88	0.79	9.5%
DDM - Stable	0.52 - 1.92	1.22	68.3%
DDM - Multi	0.72 - 1.91	1.03	41.8%