What is the intrinsic value of RQ1.SI?

As of 2025-06-01, the Intrinsic Value of Overseas Education Ltd (RQ1.SI) is 0.42 SGD. This RQ1.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.19 SGD, the upside of Overseas Education Ltd is 117.40%.

The range of the Intrinsic Value is 0.31 - 0.60 SGD

Is RQ1.SI undervalued or overvalued?

Based on its market price of 0.19 SGD and our intrinsic valuation, Overseas Education Ltd (RQ1.SI) is undervalued by 117.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.31 - 0.60	0.42	117.4%
DCF (Growth 10y)	0.39 - 0.71	0.51	162.4%
DCF (EBITDA 5y)	0.15 - 0.22	0.18	-6.4%
DCF (EBITDA 10y)	0.24 - 0.34	0.29	48.8%
Fair Value	0.08 - 0.08	0.08	-60.90%
P/E	0.18 - 0.22	0.19	0.5%
EV/EBITDA	0.06 - 0.32	0.18	-6.7%
EPV	1.08 - 1.55	1.32	582.9%
DDM - Stable	0.10 - 0.21	0.15	-20.9%
DDM - Multi	0.15 - 0.25	0.19	-3.4%