N0Z.SI
Combine Will International Holdings Ltd
Price:
0.8
SGD
Volume:
460
China | Leisure Products
N0Z.SI EV/EBITDA
2154.1 %
Upside
As of 2025-07-06, the EV/EBITDA ratio of Combine Will International Holdings Ltd (N0Z.SI) is 2.5. EV/EBITDA ratio is calculated by dividing the enterprise value by the TTM EBITDA. N0Z.SI's latest enterprise value is 80 mil SGD. N0Z.SI's TTM EBITDA according to its financial statements is 197 mil HKD. Dividing these 2 quantities gives us the above N0Z.SI EV/EBITDA ratio.
| Range | Selected | |
| Trailing EV/EBITDA multiples | 22.4x - 29.7x | 24.3x |
| Forward EV/EBITDA multiples | 12.7x - 14.4x | 12.9x |
| Fair Price | 13.52 - 27.65 | 18.03 |
| Upside | 1590.5% - 3356.0% | 2154.1% |
0.80 SGD
Stock Price
18.03 SGD
Fair Price
| (HKD in millions except Fair Price) | |||
| Trailing | Forward | ||
| Market Cap (SGD mil) | EV/EBITDA | EV/EBITDA | |
| Combine Will International Holdings Ltd | 26 | 2.5x | 2.1x |
| Yotrio Group Co Ltd | 1,412 | 73.4x | 14.8x |
| Impulse Qingdao Health Tech Co Ltd | 625 | 31x | 6.1x |
| Goodbaby International Holdings Ltd | 309 | 2.7x | 2.8x |
| China Environmental Technology and Bioenergy Holdings Ltd | 7 | 6.8x | 12.7x |
| Youngy Health Co Ltd | 555 | 33.9x | 28.3x |
| Zhejiang CFMoto Power Co Ltd | 6,458 | 21.9x | 15.4x |
| Shanghai Rongtai Health Technology Corp Ltd | 873 | 38.9x | 16.7x |
| Comefly Outdoor Co Ltd | 412 | 24.3x | 12.9x |
| Industry median | 24.3x | 12.9x | |
| (*) EBITDA | 197 | 237 | |
| Enterprise value | 4,782 | 3,062 | |
| (-) Net debt | 331 | 331 | |
| Equity value | 4,451 | 2,731 | |
| (/) Outstanding shares | 32 | 32 | |
| Fair price (HKD) | 138 | 84 | |
| Fair price (SGD) | 22 | 14 | |