BN4 Intrinsic Valuation and Fundamental Analysis - Keppel Corporation Ltd - Alpha Spread

Keppel Corporation Ltd
SGX:BN4

Watchlist Manager
Keppel Corporation Ltd Logo
Keppel Corporation Ltd
SGX:BN4
Watchlist
Price: 6.62 SGD 1.38% Market Closed
Market Cap: 11.7B SGD
Have any thoughts about
Keppel Corporation Ltd?
Write Note

Intrinsic Value

The intrinsic value of one BN4 stock under the Base Case scenario is 8.5 SGD. Compared to the current market price of 6.62 SGD, Keppel Corporation Ltd is Undervalued by 22%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

BN4 Intrinsic Value
8.5 SGD
Undervaluation 22%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Keppel Corporation Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for BN4 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about BN4?
Bearish
Neutral
Bullish

Fundamental Analysis

Summary

 

 

 

 

View All Risks & Rewards
Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Wall St Estimates
Price Target
Loading
Revenue Forecast
Operating Income Forecast
Earnings Forecast
No Indicators Selected
Select Indicators
Investor Returns
Shareholder Yield
Dividend Safety
Dividend Yield
Dividend Payout Ratio
Buyback Yield
Debt Paydown Yield
No Indicators Selected
Select Indicators
Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

AI Assistant
AI Assistant
Ask me anything about Keppel Corporation Ltd

Provide an overview of the primary business activities
of Keppel Corporation Ltd.

What unique competitive advantages
does Keppel Corporation Ltd hold over its rivals?

What risks and challenges
does Keppel Corporation Ltd face in the near future?

Summarize the latest earnings call
of Keppel Corporation Ltd.

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Keppel Corporation Ltd.

Provide P/S
for Keppel Corporation Ltd.

Provide P/E
for Keppel Corporation Ltd.

Provide P/OCF
for Keppel Corporation Ltd.

Provide P/FCFE
for Keppel Corporation Ltd.

Provide P/B
for Keppel Corporation Ltd.

Provide EV/S
for Keppel Corporation Ltd.

Provide EV/GP
for Keppel Corporation Ltd.

Provide EV/EBITDA
for Keppel Corporation Ltd.

Provide EV/EBIT
for Keppel Corporation Ltd.

Provide EV/OCF
for Keppel Corporation Ltd.

Provide EV/FCFF
for Keppel Corporation Ltd.

Provide EV/IC
for Keppel Corporation Ltd.

Show me price targets
for Keppel Corporation Ltd made by professional analysts.

What are the Revenue projections
for Keppel Corporation Ltd?

How accurate were the past Revenue estimates
for Keppel Corporation Ltd?

What are the Net Income projections
for Keppel Corporation Ltd?

How accurate were the past Net Income estimates
for Keppel Corporation Ltd?

What are the EPS projections
for Keppel Corporation Ltd?

How accurate were the past EPS estimates
for Keppel Corporation Ltd?

What are the EBIT projections
for Keppel Corporation Ltd?

How accurate were the past EBIT estimates
for Keppel Corporation Ltd?

Compare the revenue forecasts
for Keppel Corporation Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Keppel Corporation Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Keppel Corporation Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Keppel Corporation Ltd compared to its peers.

Compare the P/E ratios
of Keppel Corporation Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Keppel Corporation Ltd with its peers.

Analyze the financial leverage
of Keppel Corporation Ltd compared to its main competitors.

Show all profitability ratios
for Keppel Corporation Ltd.

Provide ROE
for Keppel Corporation Ltd.

Provide ROA
for Keppel Corporation Ltd.

Provide ROIC
for Keppel Corporation Ltd.

Provide ROCE
for Keppel Corporation Ltd.

Provide Gross Margin
for Keppel Corporation Ltd.

Provide Operating Margin
for Keppel Corporation Ltd.

Provide Net Margin
for Keppel Corporation Ltd.

Provide FCF Margin
for Keppel Corporation Ltd.

Show all solvency ratios
for Keppel Corporation Ltd.

Provide D/E Ratio
for Keppel Corporation Ltd.

Provide D/A Ratio
for Keppel Corporation Ltd.

Provide Interest Coverage Ratio
for Keppel Corporation Ltd.

Provide Altman Z-Score Ratio
for Keppel Corporation Ltd.

Provide Quick Ratio
for Keppel Corporation Ltd.

Provide Current Ratio
for Keppel Corporation Ltd.

Provide Cash Ratio
for Keppel Corporation Ltd.

What is the historical Revenue growth
over the last 5 years for Keppel Corporation Ltd?

What is the historical Net Income growth
over the last 5 years for Keppel Corporation Ltd?

What is the current Free Cash Flow
of Keppel Corporation Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Keppel Corporation Ltd.

Business Breakdown

Keppel Corporation Ltd., a leading Singapore-based multinational company, has woven its success story through diverse sectors, including offshore and marine, property, infrastructure, and telecommunications. Founded in 1968, Keppel has evolved from its origins in shipbuilding to become a powerhouse with a vision of making a positive impact across sectors that contribute to urban living and sustainable development. The company stands out for its integrated business model, which allows it to leverage synergies across its various divisions, ultimately driving efficiency and profitability. Investors are drawn to Keppel not only for its historical resilience in navigating economic cycles but also...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Keppel Corporation Ltd

Current Assets 6.5B
Cash & Short-Term Investments 1.5B
Receivables 2.6B
Other Current Assets 2.4B
Non-Current Assets 21.2B
Long-Term Investments 13.6B
PP&E 1.2B
Intangibles 1.5B
Other Non-Current Assets 5B
Current Liabilities 6.2B
Accounts Payable 3.1B
Other Current Liabilities 3.1B
Non-Current Liabilities 10.6B
Long-Term Debt 9.6B
Other Non-Current Liabilities 1B
Efficiency

Earnings Waterfall
Keppel Corporation Ltd

Revenue
6.5B SGD
Cost of Revenue
-4.6B SGD
Gross Profit
1.9B SGD
Operating Expenses
-728.6m SGD
Operating Income
1.1B SGD
Other Expenses
-397.3m SGD
Net Income
744.1m SGD

Free Cash Flow Analysis
Keppel Corporation Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

BN4 Profitability Score
Profitability Due Diligence

Keppel Corporation Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

Positive Net Income
Positive Gross Profit
Positive 3-Year Average ROE
ROE is Increasing
47/100
Profitability
Score

Keppel Corporation Ltd's profitability score is 47/100. The higher the profitability score, the more profitable the company is.

BN4 Solvency Score
Solvency Due Diligence

Keppel Corporation Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Long-Term Solvency
Low D/E
Short-Term Solvency
Positive Net Debt
34/100
Solvency
Score

Keppel Corporation Ltd's solvency score is 34/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

BN4 Price Targets Summary
Keppel Corporation Ltd

Wall Street analysts forecast BN4 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for BN4 is 8.07 SGD with a low forecast of 6.11 SGD and a high forecast of 9.45 SGD.

Lowest
Price Target
6.11 SGD
8% Downside
Average
Price Target
8.07 SGD
22% Upside
Highest
Price Target
9.45 SGD
43% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for BN4?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Previous Payment
-
Today
Next Payment
-
Today
Sep 28, 2024
Previous Payment
-
Next Payment
-
Ex-Dividend Date
-
Want to learn more about BN4 dividends?

Click here to dive deeper.

Shareholder Yield

Current shareholder yield for BN4 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Keppel Corporation Ltd Logo
Keppel Corporation Ltd

Country

Singapore

Industry

Industrial Conglomerates

Market Cap

12B SGD

Dividend Yield

5.14%

Description

Keppel Corp. Ltd. is an investment holding and management company, which engages in the provision of offshore & marine engineering and construction services. The company employs 16,393 full-time employees The Company’s segments include Offshore & Marine (O&M), Infrastructure & Others, Urban Development, Connectivity, Asset Management and Corporate & Others. O&M segment includes offshore production facilities and drilling rig design, construction, fabrication and repair, ship conversions and repair, and specialized shipbuilding. Infrastructure & Others segment includes power generation, renewables, environmental engineering and infrastructure operation and maintenance. Urban Development segment comprises of property development and investment, as well as master development. Connectivity segment includes the provision of telecommunications services, retail sales of telecommunications equipment and accessories, development and provision of logistics solutions. Asset Management segment includes management of private funds and listed real estate investment and business trusts.

Contact

1 Harbourfront Avenue, #02-01 Keppel Bay Tower
+6562706666.0
www.kepcorp.com

IPO

1980-10-24

Employees

16 393

Officers

See Also

Discover More
What is the Intrinsic Value of one BN4 stock?

The intrinsic value of one BN4 stock under the Base Case scenario is 8.5 SGD.

Is BN4 stock undervalued or overvalued?

Compared to the current market price of 6.62 SGD, Keppel Corporation Ltd is Undervalued by 22%.

Back to Top