What is the intrinsic value of P9D.SI?

As of 2026-04-04, the Intrinsic Value of Civmec Ltd (P9D.SI) is 1.30 SGD. This P9D.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 1.29 SGD, the upside of Civmec Ltd is 0.60%.

The range of the Intrinsic Value is 0.97 - 2.08 SGD

Is P9D.SI undervalued or overvalued?

Based on its market price of 1.29 SGD and our intrinsic valuation, Civmec Ltd (P9D.SI) is undervalued by 0.60%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.97 - 2.08	1.30	0.6%
DCF (Growth 10y)	1.23 - 2.58	1.64	27.0%
DCF (EBITDA 5y)	1.09 - 1.39	1.30	0.6%
DCF (EBITDA 10y)	1.32 - 1.78	1.60	23.9%
Fair Value	1.63 - 1.63	1.63	26.32%
P/E	0.78 - 1.39	1.13	-12.5%
EV/EBITDA	(3.16) - 1.25	(1.33)	-203.2%
EPV	1.25 - 1.77	1.51	17.0%
DDM - Stable	0.54 - 1.64	1.09	-15.4%
DDM - Multi	0.75 - 1.65	1.02	-20.8%