Discounted Cash Flow Calculation for DB:YAV1 using 2 Stage Free Cash Flow to Equity Model
The calculations below outline how an intrinsic value for
is arrived at by discounting future cash flows to their present value using the 2 stage method.
We try to start with analysts estimates of free cash flow, however if these are not available we use the most recent financial results. In the 1st stage we continue to grow the free cash flow over a 10 year period, with the growth rate trending towards the perpetual growth rate used in the 2nd stage. The 2nd stage assumes the company grows at a stable rate into perpetuity.
DB:YAV1 DCF 1st Stage: Next 10 year cash flow forecast
The current share price of
is above its future cash flow value.
Often investors are willing to pay a
for a company that has a high dividend or the potential for future growth.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
is considered below, and whether this is a fair price.
Price based on past earnings
SUTL Enterprise's earnings available for a low price, and how does
this compare to other companies in the same industry?
SUTL Enterprise's earnings are expected to grow by 17.9% yearly, however this is not considered high growth (20% yearly).
Unable to determine if SUTL Enterprise is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
SUTL Enterprise's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
has a total score of
1/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
TENURE AS CEO
Mr. Teng Guan Tay, also known as Arthur, has been Chief Executive Officer and Executive Director of SUTL Enterprise Limited since May 1, 2010. Mr. Tay serves as Chairman and Chief Executive Officer at Sutl Marina Development Pte. Ltd. Mr. Tay served as the Chief Executive Officer and President at Achieva Limited since April 30, 2010. Mr. Tay serves as the Chairman and Managing Director of SUTL Group of Companies. He serves as a Board Director of the NKF Children's Medical Fund. He served as an Executive Director of Achieva Limited since March 7, 2010. He serves as Executive Director at SUTL Global Pte. Ltd. He served as Director of Sing Investments & Finance Limited from August 13, 1998 to April 25, 2012. He served as a Non Executive Director at Achieva Limited from January 19, 2010 to March 7, 2010. He is a Council Member of the National Kidney Foundation. Mr. Tay has been active for many years in various grassroots and charity organizations. He serves as Patron of Ayer Rajah-West Coast Citizens' Consultative Committee and Bukit Batok Citizens' Consultative Committee and is also a member of Cashew Citizens' Consultative Committee. He is also the Vice President of the National Heart Council. Mr. Tay holds a BSc-Business Administration degree from the University of San Francisco. He holds a Master’s degree in Real Estate and Finance from Golden Gate University, U.S.A. and also in an extended Master’s course in Corporate Finance from the University of California, Berkeley, U.S.A.
Insufficient data for Arthur to compare compensation growth.
Insufficient data for Arthur to establish whether their remuneration is reasonable compared to companies of similar size in Germany.
Management Team Tenure
Average tenure and age of the
management team in years:
The tenure for the SUTL Enterprise management team is about average.
CEO & Executive Director
Group Business Development Manager
Group Financial Controller
Chan Pengee Adrian
Board of Directors Tenure
Average tenure and age of the
board of directors in years:
The tenure for the SUTL Enterprise board of directors is about average.
Board of Directors
Syn Pau Lew
Chairman of the Board
CEO & Executive Director
Kum Tao Chan
Who owns this company?
Recent Insider Trading
No 3 month individual insider trading information.
SUTL Enterprise Limited, an investment holding company, develops and operates integrated marinas. The company operates its own marinas under the ONE°15 brand, as well as third party marinas under management contracts. It operates the ONE°15 Marina Sentosa Cove in Singapore; and ONE°15 Marina Brooklyn in New York, the United States. The company also provides yacht chartering services with a fleet of approximately 40 luxury yachts; and marina consultancy and development services. The company is headquartered in Singapore. SUTL Enterprise Limited is a subsidiary of SUTL Global Pte. Ltd.
Simply Wall Street Pty Ltd (ACN 600 056 611), is a Corporate Authorised Representative (Authorised Representative Number: 467183) of Sanlam Private Wealth Pty Ltd (AFSL No. 337927). Any advice contained in this website is general advice only and has been prepared without considering your objectives, financial situation or needs. You should not rely on any advice and/or information contained in this website and before making any investment decision we recommend that you consider whether it is appropriate for your situation and seek appropriate financial, taxation and legal advice. Please read our Financial Services Guide before deciding whether to obtain financial services from us.