What is the intrinsic value of N0Z.SI?

As of 2025-05-31, the Intrinsic Value of Combine Will International Holdings Ltd (N0Z.SI) is 0.66 SGD. This N0Z.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.80 SGD, the upside of Combine Will International Holdings Ltd is -17.20%.

The range of the Intrinsic Value is 0.16 - 1.60 SGD

Is N0Z.SI undervalued or overvalued?

Based on its market price of 0.80 SGD and our intrinsic valuation, Combine Will International Holdings Ltd (N0Z.SI) is overvalued by 17.20%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.16 - 1.60	0.66	-17.2%
DCF (Growth 10y)	1.84 - 4.53	2.78	247.9%
DCF (EBITDA 5y)	23.27 - 31.97	27.55	3344.4%
DCF (EBITDA 10y)	22.52 - 33.36	27.67	3358.9%
Fair Value	1.16 - 1.16	1.16	45.59%
P/E	4.72 - 9.15	5.81	625.7%
EV/EBITDA	10.72 - 26.44	18.33	2191.6%
EPV	(1.85) - (1.89)	(1.87)	-334.0%
DDM - Stable	0.86 - 2.00	1.43	78.5%
DDM - Multi	1.23 - 2.32	1.62	101.9%