
Fraser and Neave Ltd
SGX:F99

Intrinsic Value
The intrinsic value of one
F99
stock under the Base Case scenario is
2.17
SGD.
Compared to the current market price of 1.32 SGD,
Fraser and Neave Ltd
is
Undervalued by 39%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Fraser and Neave Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Fraser and Neave Ltd
Balance Sheet Decomposition
Fraser and Neave Ltd
Current Assets | 1.3B |
Cash & Short-Term Investments | 529.6m |
Receivables | 474.1m |
Other Current Assets | 332.3m |
Non-Current Assets | 3.9B |
Long-Term Investments | 2.6B |
PP&E | 1B |
Intangibles | 268.3m |
Other Non-Current Assets | 9.8m |
Free Cash Flow Analysis
Fraser and Neave Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Fraser and Neave Ltd
Revenue
|
2.2B
SGD
|
Cost of Revenue
|
-1.5B
SGD
|
Gross Profit
|
688.8m
SGD
|
Operating Expenses
|
-481.8m
SGD
|
Operating Income
|
206.9m
SGD
|
Other Expenses
|
-56m
SGD
|
Net Income
|
150.9m
SGD
|
F99 Profitability Score
Profitability Due Diligence
Fraser and Neave Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.

Score
Fraser and Neave Ltd's profitability score is 48/100. The higher the profitability score, the more profitable the company is.
F99 Solvency Score
Solvency Due Diligence
Fraser and Neave Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.

Score
Fraser and Neave Ltd's solvency score is 50/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
F99 Price Targets Summary
Fraser and Neave Ltd
Dividends
Current shareholder yield for F99 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?
The intrinsic value of one
F99
stock under the Base Case scenario is
2.17
SGD.
Compared to the current market price of 1.32 SGD,
Fraser and Neave Ltd
is
Undervalued by 39%.