What is the intrinsic value of G50.SI?

As of 2025-07-07, the Intrinsic Value of Grand Banks Yachts Ltd (G50.SI) is 1.59 SGD. This G50.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.52 SGD, the upside of Grand Banks Yachts Ltd is 205.50%.

The range of the Intrinsic Value is 1.34 - 1.99 SGD

Is G50.SI undervalued or overvalued?

Based on its market price of 0.52 SGD and our intrinsic valuation, Grand Banks Yachts Ltd (G50.SI) is undervalued by 205.50%.

	Range	Selected	Upside
a
DCF (Growth 5y)	1.34 - 1.99	1.59	205.5%
DCF (Growth 10y)	1.55 - 2.30	1.84	253.8%
DCF (EBITDA 5y)	0.93 - 1.09	0.98	87.8%
DCF (EBITDA 10y)	1.22 - 1.48	1.32	153.2%
Fair Value	2.95 - 2.95	2.95	467.30%
P/E	1.08 - 1.80	1.52	192.1%
EV/EBITDA	0.60 - 0.80	0.64	23.0%
EPV	0.77 - 1.00	0.88	69.5%
DDM - Stable	0.79 - 1.62	1.20	131.7%
DDM - Multi	0.94 - 1.56	1.18	126.2%