As of 2025-07-08, the Intrinsic Value of SATS Ltd (S58.SI) is 4.26 SGD. This S58.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 3.05 SGD, the upside of SATS Ltd is 39.70%.
The range of the Intrinsic Value is 2.34 - 9.27 SGD
Based on its market price of 3.05 SGD and our intrinsic valuation, SATS Ltd (S58.SI) is undervalued by 39.70%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | 2.34 - 9.27 | 4.26 | 39.7% |
| DCF (Growth 10y) | 4.31 - 13.34 | 6.82 | 123.7% |
| DCF (EBITDA 5y) | 1.95 - 5.61 | 3.44 | 12.8% |
| DCF (EBITDA 10y) | 3.37 - 7.72 | 5.13 | 68.2% |
| Fair Value | 4.08 - 4.08 | 4.08 | 33.66% |
| P/E | 2.70 - 3.59 | 3.24 | 6.2% |
| EV/EBITDA | 1.82 - 9.18 | 4.23 | 38.7% |
| EPV | 6.63 - 8.06 | 7.35 | 140.8% |
| DDM - Stable | 1.45 - 3.94 | 2.69 | -11.7% |
| DDM - Multi | 1.97 - 4.12 | 2.66 | -12.8% |
| Market Cap (mil) | 4,559.96 |
| Beta | 1.07 |
| Outstanding shares (mil) | 1,495.07 |
| Enterprise Value (mil) | 8,110.06 |
| Market risk premium | 5.10% |
| Cost of Equity | 8.81% |
| Cost of Debt | 5.00% |
| WACC | 6.27% |