The Discounted Cash Flow (DCF) valuation of Isetan (Singapore) Ltd (I15.SI) is 0.24 SGD. With the latest stock price at 7.17 SGD, the upside of Isetan (Singapore) Ltd based on DCF is -96.6%.
Based on the latest price of 7.17 SGD and our DCF valuation, Isetan (Singapore) Ltd (I15.SI) is a sell. selling I15.SI stocks now will result in a potential gain of 96.6%.
| Range | Selected | |
| WACC / Discount Rate | 4.3% - 5.7% | 5.0% |
| Long-term Growth Rate | 3.0% - 4.0% | 3.5% |
| Fair Price | (3.44) - 0.59 | 0.24 |
| Upside | -148.0% - -91.7% | -96.6% |