The Discounted Cash Flow (DCF) valuation of Combine Will International Holdings Ltd (N0Z.SI) is 0.66 SGD. With the latest stock price at 0.80 SGD, the upside of Combine Will International Holdings Ltd based on DCF is -17.2%.
Based on the latest price of 0.80 SGD and our DCF valuation, Combine Will International Holdings Ltd (N0Z.SI) is a sell. selling N0Z.SI stocks now will result in a potential gain of 17.2%.
| Range | Selected | |
| WACC / Discount Rate | 7.3% - 9.1% | 8.2% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 0.16 - 1.60 | 0.66 |
| Upside | -80.1% - 100.2% | -17.2% |