
Vibrant Group Ltd
SGX:BIP

Intrinsic Value
The intrinsic value of one
BIP
stock under the Base Case scenario is
0.103
SGD.
Compared to the current market price of 0.081 SGD,
Vibrant Group Ltd
is
Undervalued by 21%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Vibrant Group Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Vibrant Group Ltd
Balance Sheet Decomposition
Vibrant Group Ltd
Current Assets | 128.9m |
Cash & Short-Term Investments | 71.3m |
Receivables | 57.5m |
Other Current Assets | 85k |
Non-Current Assets | 347.4m |
Long-Term Investments | 191.3m |
PP&E | 138.5m |
Intangibles | 42k |
Other Non-Current Assets | 17.5m |
Free Cash Flow Analysis
Vibrant Group Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Vibrant Group Ltd
Revenue
|
147.6m
SGD
|
Cost of Revenue
|
-99.6m
SGD
|
Gross Profit
|
48m
SGD
|
Operating Expenses
|
-31.5m
SGD
|
Operating Income
|
16.5m
SGD
|
Other Expenses
|
-9.4m
SGD
|
Net Income
|
7.1m
SGD
|
BIP Profitability Score
Profitability Due Diligence
Vibrant Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Score
Vibrant Group Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.
BIP Solvency Score
Solvency Due Diligence
Vibrant Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.

Score
Vibrant Group Ltd's solvency score is 39/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
BIP Price Targets Summary
Vibrant Group Ltd
Dividends
Current shareholder yield for BIP 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
BIP
stock under the Base Case scenario is
0.103
SGD.
Compared to the current market price of 0.081 SGD,
Vibrant Group Ltd
is
Undervalued by 21%.