
Sembcorp Industries Ltd
SGX:U96

Intrinsic Value
The intrinsic value of one
U96
stock under the Base Case scenario is
9.65
SGD.
Compared to the current market price of 6.75 SGD,
Sembcorp Industries Ltd
is
Undervalued by 30%.
The Intrinsic Value is calculated as the average of DCF and Relative values:

Valuation History
Sembcorp Industries Ltd
Fundamental Analysis


Revenue & Expenses Breakdown
Sembcorp Industries Ltd
Balance Sheet Decomposition
Sembcorp Industries Ltd
Current Assets | 3B |
Cash & Short-Term Investments | 871m |
Receivables | 1.7B |
Other Current Assets | 423m |
Non-Current Assets | 15.2B |
Long-Term Investments | 3B |
PP&E | 8.3B |
Intangibles | 977m |
Other Non-Current Assets | 2.9B |
Free Cash Flow Analysis
Sembcorp Industries Ltd
SGD | |
Free Cash Flow | SGD |
Earnings Waterfall
Sembcorp Industries Ltd
Revenue
|
6.4B
SGD
|
Cost of Revenue
|
-4.9B
SGD
|
Gross Profit
|
1.5B
SGD
|
Operating Expenses
|
-401m
SGD
|
Operating Income
|
1.1B
SGD
|
Other Expenses
|
-93m
SGD
|
Net Income
|
1B
SGD
|
U96 Profitability Score
Profitability Due Diligence
Sembcorp Industries Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.

Score
Sembcorp Industries Ltd's profitability score is 55/100. The higher the profitability score, the more profitable the company is.
U96 Solvency Score
Solvency Due Diligence
Sembcorp Industries Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.

Score
Sembcorp Industries Ltd's solvency score is 31/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
U96 Price Targets Summary
Sembcorp Industries Ltd
According to Wall Street analysts, the average 1-year price target for
U96
is 7.67 SGD
with a low forecast of 6.93 SGD and a high forecast of 8.82 SGD.
Dividends
Current shareholder yield for U96 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
U96
stock under the Base Case scenario is
9.65
SGD.
Compared to the current market price of 6.75 SGD,
Sembcorp Industries Ltd
is
Undervalued by 30%.