As of 2025-07-04, the Intrinsic Value of BBR Holdings (S) Ltd (KJ5.SI) is 1.15 SGD. This KJ5.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.18 SGD, the upside of BBR Holdings (S) Ltd is 545.00%.
The range of the Intrinsic Value is 0.95 - 1.46 SGD
Based on its market price of 0.18 SGD and our intrinsic valuation, BBR Holdings (S) Ltd (KJ5.SI) is undervalued by 545.00%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 0.95 - 1.46 | 1.15 | 545.0% |
| DCF (Growth 10y) | 1.16 - 1.71 | 1.38 | 672.1% |
| DCF (EBITDA 5y) | 0.38 - 0.64 | 0.51 | 187.2% |
| DCF (EBITDA 10y) | 0.67 - 0.97 | 0.82 | 360.6% |
| Fair Value | 1.63 - 1.63 | 1.63 | 808.76% |
| P/E | 0.38 - 0.51 | 0.46 | 159.2% |
| EV/EBITDA | 0.23 - 0.49 | 0.36 | 102.9% |
| EPV | 1.23 - 1.49 | 1.36 | 659.5% |
| DDM - Stable | 0.34 - 0.65 | 0.50 | 177.0% |
| DDM - Multi | 0.37 - 0.57 | 0.45 | 152.7% |
| Market Cap (mil) | 58.12 |
| Beta | 0.33 |
| Outstanding shares (mil) | 324.71 |
| Enterprise Value (mil) | 122.12 |
| Market risk premium | 5.10% |
| Cost of Equity | 11.64% |
| Cost of Debt | 4.25% |
| WACC | 5.80% |