The Discounted Cash Flow (DCF) valuation of Sembcorp Industries Ltd (U96.SI) is 10.50 SGD. With the latest stock price at 7.71 SGD, the upside of Sembcorp Industries Ltd based on DCF is 36.1%.
Based on the latest price of 7.71 SGD and our DCF valuation, Sembcorp Industries Ltd (U96.SI) is a buy. buying U96.SI stocks now will result in a potential gain of 36.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.3% - 7.3% | 6.3% |
| Long-term Growth Rate | 1.0% - 3.0% | 2.0% |
| Fair Price | 6.10 - 22.27 | 10.50 |
| Upside | -20.9% - 188.8% | 36.1% |