
Keppel Corporation Ltd
SGX:BN4

Intrinsic Value
The intrinsic value of one
BN4
stock under the Base Case scenario is
8.35
SGD.
Compared to the current market price of 7.31 SGD,
Keppel Corporation Ltd
is
Undervalued by 12%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Keppel Corporation Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Keppel Corporation Ltd
Balance Sheet Decomposition
Keppel Corporation Ltd
Current Assets | 6.6B |
Cash & Short-Term Investments | 2.5B |
Receivables | 2.2B |
Other Current Assets | 1.9B |
Non-Current Assets | 21B |
Long-Term Investments | 14.2B |
PP&E | 4.5B |
Intangibles | 1.5B |
Other Non-Current Assets | 895m |
Free Cash Flow Analysis
Keppel Corporation Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Keppel Corporation Ltd
Revenue
|
6.6B
SGD
|
Cost of Revenue
|
-4.7B
SGD
|
Gross Profit
|
1.9B
SGD
|
Operating Expenses
|
-1.1B
SGD
|
Operating Income
|
787.7m
SGD
|
Other Expenses
|
152.5m
SGD
|
Net Income
|
940.2m
SGD
|
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.

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.

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
According to Wall Street analysts, the average 1-year price target for
BN4
is 8.64 SGD
with a low forecast of 6.46 SGD and a high forecast of 9.85 SGD.
Dividends
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?
The intrinsic value of one
BN4
stock under the Base Case scenario is
8.35
SGD.
Compared to the current market price of 7.31 SGD,
Keppel Corporation Ltd
is
Undervalued by 12%.