Cosco Shipping International (Singapore) Co Ltd
SGX:F83

Watchlist Manager
Cosco Shipping International (Singapore) Co Ltd Logo
Cosco Shipping International (Singapore) Co Ltd
SGX:F83
Watchlist
Price: 0.135 SGD -0.74% Market Closed
Market Cap: 302.3m SGD
Have any thoughts about
Cosco Shipping International (Singapore) Co Ltd?
Write Note

DCF Value

This DCF valuation model was created by Alpha Spread and was last updated on Dec 28, 2024.

Estimated DCF Value of one F83 stock is 0.184 SGD. Compared to the current market price of 0.135 SGD, the stock is Undervalued by 27%.

F83 DCF Value
Base Case
0.184 SGD
Undervaluation 27%
DCF Value
Price
Worst Case
Base Case
Best Case
0.184
DCF Value
Worst Case
Base Case
Best Case
Hide
DCF Value: 0.184 SGD

Present Value Calculation

This block is the starting point of the DCF valuation process. It calculates the present value of a company's forecasted cash flows based on selected operating model. Adjust key parameters like discount rate and terminal growth, and alter inputs such as revenue growth and margins to see their impact on valuation.

DCF Model
Base Case Scenario

The present value of cash flows over the next 5 years amounts to 160.8m SGD. The present value of the terminal value is 321.6m SGD. The total present value equals 482.4m SGD.
Forecast Period
Years
Discount Rate
%
Show All DCF Settings
Terminal Growth
%
Hide DCF Settings
Save

DCF Value Calculation

This stage translates the present value into DCF value per share. For firm valuation models, it adjusts present value for debt and assets to derive equity value (skipped if using equity valuation model). Finally, this equity value is divided by the number of shares to determine the DCF value per share.

Present Value to DCF Value
Capital Structure

Present Value 482.4m SGD
+ Cash & Equivalents 54.8m SGD
+ Investments 85.5m SGD
Firm Value 622.8m SGD
- Debt 206.4m SGD
- Minority Interest 4.3m SGD
Equity Value 412.1m SGD
/ Shares Outstanding 2.2B
F83 DCF Value 0.184 SGD
Undervalued by 27%

Valuation Analysis

Sensitivity Analysis
DCF Value Sensitivity Analysis

Sensitivity Analysis assesses how changes in key factors like revenue growth, margin, and discount rate affect a stock's DCF value. By visualizing various scenarios, from significant downturns to optimistic growth, this tool helps you understand potential valuation shifts, aiding in risk assessment and strategic decision-making.

DCF Financials
Financials used in DCF Calculation

Revenue
188.1m 197.8m
Operating Income
15.1m 15.9m
FCFF
44m 29.2m

See Also

Discover More

What is the DCF value of one F83 stock?

Estimated DCF Value of one F83 stock is 0.184 SGD. Compared to the current market price of 0.135 SGD, the stock is Undervalued by 27%.

The true DCF Value lies somewhere between the worst-case and best-case scenario values. This is because the future is not predetermined, and the stock's DCF Value is based almost entirely on the future of the company. Knowing the full range of possible stock DCF values gives a complete picture of the investment risks and opportunities.

How was the DCF Value calculated?

1. Present Value Calculation. Utilizing the DCF operating model, Cosco Shipping International (Singapore) Co Ltd's future cash flows are projected and then discounted using a chosen discount rate to determine its Present Value, which is calculated at 482.4m SGD.

2. DCF Value Calculation. The company's capital structure is employed to derive the total Equity Value from the previously calculated Present Value of the cash flow. This Equity Value, when divided by the total number of outstanding shares, yields the DCF Value of 0.184 SGD per share.

Back to Top
//