Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM Ps Multiple | 1.0x - 1.1x | 1.0x |
| Selected Fwd Ps Multiple | 1.0x - 1.1x | 1.1x |
| Fair Value | S$0.063 - S$0.069 | S$0.066 |
| Upside | 38.9% - 53.6% | 46.2% |
| Benchmarks | Ticker | Full Ticker |
|---|---|---|
| ABR Holdings Limited | 53,300.0% | SGX:533 |
| SUTL Enterprise Limited | - | SGX:BHU |
| Hotel Grand Central Limited | - | SGX:H18 |
| Banyan Tree Holdings Limited | - | SGX:B58 |
| Hotel Royal Limited | - | SGX:H12 |
| KOP Limited | - | Catalist:5I1 |
| Select Price / LTM Sales Ratio | ||||||||
| Benchmark Companies | ||||||||
| 533 | BHU | H18 | B58 | H12 | 5I1 | |||
| SGX:533 | SGX:BHU | SGX:H18 | SGX:B58 | SGX:H12 | Catalist:5I1 | |||
| Historical Sales Growth | ||||||||
| 5Y CAGR | 2.3% | 4.5% | -1.9% | 1.9% | 3.0% | 27.9% | ||
| 3Y CAGR | 22.0% | 7.5% | 4.5% | 19.8% | 36.4% | 65.3% | ||
| Latest Twelve Months | 13.2% | -1.5% | -2.0% | 11.8% | 9.8% | -13.7% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 3.6% | 15.6% | 10.1% | -11.4% | -14.6% | -65.6% | ||
| Prior Fiscal Year | 3.0% | 20.2% | 8.0% | 9.7% | 8.6% | -3.6% | ||
| Latest Fiscal Year | 2.7% | 21.5% | -10.0% | 11.1% | 10.0% | -1.7% | ||
| Latest Twelve Months | 2.7% | 20.5% | -12.8% | 11.1% | 8.7% | -1.7% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 15.1x | 0.5x | 8.4x | 11.7x | 16.2x | 14.1x | ||
| Price / LTM Sales | 0.6x | 1.8x | 3.8x | 1.2x | 3.4x | 0.7x | ||
| LTM P/E Ratio | 21.6x | 8.7x | -29.4x | 10.7x | 39.2x | -42.3x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/S Ratio | 0.6x | 1.8x | 3.8x | |||||
| Historical LTM P/S Ratio | 0.4x | 2.1x | 5.4x | |||||
| Selected Price / Sales Multiple | 1.0x | 1.0x | 1.1x | |||||
| (x) LTM Sales | 70 | 70 | 70 | |||||
| (=) Equity Value | 67 | 71 | 74 | |||||
| (/) Shares Outstanding | 1,108.0 | 1,108.0 | 1,108.0 | |||||
| Implied Value Range | 0.06 | 0.06 | 0.07 | |||||
| FX Rate: SGD/SGD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 0.06 | 0.06 | 0.07 | 0.05 | ||||
| Upside / (Downside) | 34.4% | 41.4% | 48.5% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | 533 | BHU | H18 | B58 | H12 | 5I1 | |
| Value of Common Equity | 82 | 71 | 532 | 477 | 236 | 50 | |
| (/) Shares Outstanding | 201.0 | 88.7 | 739.4 | 866.9 | 121.0 | 1,108.0 | |
| Implied Stock Price | 0.41 | 0.81 | 0.72 | 0.55 | 1.95 | 0.05 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.41 | 0.81 | 0.72 | 0.55 | 1.95 | 0.05 | |
| Trading Currency | SGD | SGD | SGD | SGD | SGD | SGD | |
| FX Rate to Reporting Currency | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | 1.00 | |