What is the intrinsic value of RE4.SI?

As of 2025-05-25, the Intrinsic Value of Geo Energy Resources Ltd (RE4.SI) is 0.49 SGD. This RE4.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.36 SGD, the upside of Geo Energy Resources Ltd is 36.90%.

The range of the Intrinsic Value is 0.23 - 3.30 SGD

Is RE4.SI undervalued or overvalued?

Based on its market price of 0.36 SGD and our intrinsic valuation, Geo Energy Resources Ltd (RE4.SI) is undervalued by 36.90%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.23 - 3.30	0.49	36.9%
DCF (Growth 10y)	0.30 - 4.16	0.63	74.8%
DCF (EBITDA 5y)	0.16 - 0.36	0.24	-32.0%
DCF (EBITDA 10y)	0.25 - 0.68	0.41	13.9%
Fair Value	1.19 - 1.19	1.19	231.76%
P/E	0.14 - 0.33	0.23	-36.0%
EV/EBITDA	0.04 - 0.28	0.14	-61.1%
EPV	0.36 - 1.60	0.98	172.3%
DDM - Stable	0.46 - 2.06	1.26	250.0%
DDM - Multi	0.42 - 1.46	0.65	80.4%