First Sponsor Group Ltd
SGX:ADN

Watchlist Manager
First Sponsor Group Ltd Logo
First Sponsor Group Ltd
SGX:ADN
Watchlist
Price: 1.03 SGD
Market Cap: 1.2B SGD

Intrinsic Value

The intrinsic value of one ADN stock under the Base Case scenario is 1.61 SGD. Compared to the current market price of 1.03 SGD, First Sponsor Group Ltd is Undervalued by 36%.

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

ADN Intrinsic Value
1.61 SGD
Undervaluation 36%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation History
First Sponsor Group Ltd

What is Valuation History?
Ask AI Assistant
What other research platforms think about ADN?

Let our AI compare Alpha Spread’s intrinsic value with external valuations from Simply Wall St, GuruFocus, ValueInvesting.io, Seeking Alpha, and others.

Discover External Valuations
Why is ADN valued this way?

Let our AI break down the key assumptions behind the intrinsic value calculation for First Sponsor Group Ltd.

Explain Valuation
Compare ADN to

Fundamental Analysis

Company Overview
Loading...
Economic Moat
Loading...
Management
Loading...
Contacts
Loading...
How do you feel about ADN?
Bearish
Neutral
Bullish
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
First Sponsor Group Ltd

Current Assets 2.3B
Cash & Short-Term Investments 218.9m
Receivables 729.1m
Other Current Assets 1.3B
Non-Current Assets 2.6B
Long-Term Investments 1.7B
PP&E 584.2m
Intangibles 6.8m
Other Non-Current Assets 354.1m
Current Liabilities 1.3B
Accounts Payable 1B
Other Current Liabilities 253m
Non-Current Liabilities 1.4B
Long-Term Debt 1.2B
Other Non-Current Liabilities 180.8m
Efficiency

Free Cash Flow Analysis
First Sponsor Group Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate

Earnings Waterfall
First Sponsor Group Ltd

Revenue
298.6m SGD
Cost of Revenue
-173.9m SGD
Gross Profit
124.7m SGD
Operating Expenses
-50.7m SGD
Operating Income
74m SGD
Other Expenses
26.1m SGD
Net Income
100.1m SGD
Fundamental Scores

ADN Profitability Score
Profitability Due Diligence

First Sponsor Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

Exceptional Net Margin
Healthy Operating Margin
Sustainable 3Y Average Operating Margin
Healthy Gross Margin
49/100
Profitability
Score

First Sponsor Group Ltd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.

ADN Solvency Score
Solvency Due Diligence

First Sponsor Group Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Short-Term Solvency
Positive Net Debt
35/100
Solvency
Score

First Sponsor Group Ltd's solvency score is 35/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

ADN Price Targets Summary
First Sponsor Group Ltd

There are no price targets for ADN.
Lowest
Price Target
Not Available
Average
Price Target
Not Available
Highest
Price Target
Not Available
View Analyst Estimates
View Analyst Estimates

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
Shareholder Yield

Current shareholder yield for ADN 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

Competitive Landscape

Company Market Cap Intrinsic Valuation Profitability Solvency Price Change
1Y 3Y 5Y
What is the Intrinsic Value of one ADN stock?

The intrinsic value of one ADN stock under the Base Case scenario is 1.61 SGD.

Is ADN stock undervalued or overvalued?

Compared to the current market price of 1.03 SGD, First Sponsor Group Ltd is Undervalued by 36%.

Back to Top