As of 2025-07-20, the Intrinsic Value of Singapore Myanmar Investco Ltd (Y45.SI) is 0.00 SGD. This Y45.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.00 SGD, the upside of Singapore Myanmar Investco Ltd is -23.30%.
The range of the Intrinsic Value is (0.01) - 0.19 SGD
Based on its market price of 0.00 SGD and our intrinsic valuation, Singapore Myanmar Investco Ltd (Y45.SI) is overvalued by 23.30%.
| Range | Selected | Upside | |
| a | |||
| DCF (Growth 5y) | (0.01) - 0.19 | 0.00 | -23.3% |
| DCF (Growth 10y) | (0.05) - (0.44) | (0.08) | -2873.3% |
| DCF (EBITDA 5y) | (0.04) - (0.05) | (1,586.83) | -123450.0% |
| DCF (EBITDA 10y) | (0.04) - (0.06) | (1,586.83) | -123450.0% |
| Fair Value | -0.02 - -0.02 | -0.02 | -759.47% |
| P/E | (0.03) - (0.05) | (0.03) | -1191.4% |
| EV/EBITDA | (0.02) - (0.03) | (0.03) | -977.6% |
| EPV | (0.01) - (0.01) | (0.01) | -482.0% |
| DDM - Stable | (0.02) - (0.05) | (0.03) | -1232.3% |
| DDM - Multi | (0.01) - (0.04) | (0.02) | -772.6% |
| Market Cap (mil) | 3.01 |
| Beta | 3.47 |
| Outstanding shares (mil) | 1,004.46 |
| Enterprise Value (mil) | 20.35 |
| Market risk premium | 5.10% |
| Cost of Equity | 14.88% |
| Cost of Debt | 5.50% |
| WACC | 6.11% |