Hafary Holdings Valuation

Q: What is the Fair Price of 5VS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

5VS (SGD0.28) is trading below our estimate of [[fair value]] (SGD0.38)

Is 5VS undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

4/6

Valuation Score 4/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of 5VS when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: 5VS (SGD0.28) is trading below our estimate of fair value (SGD0.38)

Significantly Below Fair Value: 5VS is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for 5VS?

Key metric: As 5VS is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for 5VS. This is calculated by dividing 5VS's market cap by their current earnings.
What is 5VS's PE Ratio?
PE Ratio	3.6x
Earnings	S$33.49m
Market Cap	S$120.55m

5VS key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.7x
Enterprise Value/EBITDA	7.8x
PEG Ratio	n/a

Price to Earnings Ratio vs Peers

How does 5VS's PE Ratio compare to its peers?

The above table shows the PE ratio for 5VS vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	8.2x
V7R Resources Global Development	10.4x	n/a	S$107.5m
BQF XMH Holdings	3.6x	n/a	S$45.0m
A55 Asia Enterprises Holding	12.2x	n/a	S$43.7m
BKA Sin Heng Heavy Machinery	6.7x	n/a	S$55.5m
5VS Hafary Holdings	3.6x	n/a	S$120.6m

Price-To-Earnings vs Peers: 5VS is good value based on its Price-To-Earnings Ratio (3.6x) compared to the peer average (8.2x).

Price to Earnings Ratio vs Industry

How does 5VS's PE Ratio compare vs other companies in the Asian Trade Distributors Industry?

16 Companies	Price / Earnings	Estimated Growth	Market Cap

16 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: 5VS is good value based on its Price-To-Earnings Ratio (3.6x) compared to the Asian Trade Distributors industry average (14.1x).

Price to Earnings Ratio vs Fair Ratio

What is 5VS's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

5VS PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	3.6x
Fair PE Ratio	n/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate 5VS's Price-To-Earnings Fair Ratio for valuation analysis.

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

Analyst Forecast: Insufficient data to show price forecast.

Discover undervalued companies

BBR Holdings (S)

S$39.3m

An investment holding company, operates in the construction business in Singapore, Malaysia, and internationally.

KJ5

S$0.12

1.7%

13.0%

Sin Heng Heavy Machinery

S$55.5m

Operates as a lifting service provider in Singapore, Indonesia, Malaysia, Myanmar, Vietnam, Taiwan, and internationally.

BKA

S$0.51

-1.0%

4.1%

Ley Choon Group Holdings

S$72.3m

An investment holding company, provides underground utilities infrastructure construction, and road and airfield works services in Singapore and Sri Lanka.

Q0X

S$0.048

4.3%

33.3%