Keppel Valuation
Is BN4 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
2/6Valuation Score 2/6
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 BN4 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: BN4 (SGD6.58) is trading above our estimate of fair value (SGD4.4)
Significantly Below Fair Value: BN4 is trading above our estimate of fair value.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for BN4?
Key metric: As BN4 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is BN4's PE Ratio? | |
|---|---|
| PE Ratio | 16x |
| Earnings | S$744.42m |
| Market Cap | S$12.01b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 3.5x |
| Enterprise Value/EBITDA | 24.5x |
| PEG Ratio | 1.4x |
Price to Earnings Ratio vs Peers
How does BN4's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 49.5x | ||
C07 Jardine Cycle & Carriage | 7.9x | 1.6% | S$11.2b |
J36 Jardine Matheson Holdings | 157.1x | 43.8% | US$12.6b |
S63 Singapore Technologies Engineering | 22.4x | 11.8% | S$14.4b |
BS6 Yangzijiang Shipbuilding (Holdings) | 10.5x | 15.2% | S$10.5b |
BN4 Keppel | 16x | 11.6% | S$11.9b |
Price-To-Earnings vs Peers: BN4 is good value based on its Price-To-Earnings Ratio (16x) compared to the peer average (49.5x).
Price to Earnings Ratio vs Industry
How does BN4's PE Ratio compare vs other companies in the Asian Industrials Industry?
| 2 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 2 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: BN4 is expensive based on its Price-To-Earnings Ratio (16x) compared to the Asian Industrials industry average (13.3x).
Price to Earnings Ratio vs Fair Ratio
What is BN4'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 16x |
| Fair PE Ratio | 15.7x |
Price-To-Earnings vs Fair Ratio: BN4 is expensive based on its Price-To-Earnings Ratio (16x) compared to the estimated Fair Price-To-Earnings Ratio (15.6x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | S$6.58 | S$8.18 +24.3% | 11.9% | S$9.40 | S$6.05 | n/a | 12 |
| Nov ’25 | S$6.40 | S$8.02 +25.3% | 11.0% | S$9.25 | S$6.05 | n/a | 12 |
| Oct ’25 | S$6.64 | S$7.97 +20.0% | 10.8% | S$9.00 | S$6.05 | n/a | 12 |
| Sep ’25 | S$6.17 | S$7.96 +29.1% | 10.8% | S$9.00 | S$6.05 | n/a | 12 |
| Aug ’25 | S$6.33 | S$8.16 +29.0% | 10.3% | S$9.00 | S$6.05 | n/a | 11 |
| Jul ’25 | S$6.44 | S$8.18 +27.0% | 10.2% | S$9.00 | S$6.05 | n/a | 11 |
| Jun ’25 | S$6.72 | S$8.10 +20.5% | 9.9% | S$9.00 | S$6.05 | n/a | 11 |
| May ’25 | S$6.88 | S$8.10 +17.7% | 9.9% | S$9.00 | S$6.05 | n/a | 11 |
| Apr ’25 | S$7.36 | S$8.08 +9.8% | 9.8% | S$9.00 | S$6.05 | n/a | 11 |
| Mar ’25 | S$7.17 | S$8.08 +12.7% | 9.8% | S$9.00 | S$6.05 | n/a | 11 |
| Feb ’25 | S$7.15 | S$7.78 +8.9% | 11.9% | S$9.09 | S$6.05 | n/a | 11 |
| Jan ’25 | S$7.07 | S$7.81 +10.5% | 11.4% | S$9.09 | S$6.15 | n/a | 10 |
| Dec ’24 | S$6.85 | S$7.74 +13.0% | 11.6% | S$9.09 | S$6.15 | n/a | 10 |
| Nov ’24 | S$6.19 | S$7.57 +22.2% | 13.5% | S$9.09 | S$5.80 | S$6.40 | 11 |
| Oct ’24 | S$6.80 | S$7.68 +13.0% | 13.5% | S$9.09 | S$5.80 | S$6.64 | 11 |
| Sep ’24 | S$6.94 | S$7.68 +10.7% | 13.5% | S$9.09 | S$5.80 | S$6.17 | 11 |
| Aug ’24 | S$7.39 | S$7.68 +4.0% | 13.5% | S$9.09 | S$5.80 | S$6.33 | 11 |
| Jul ’24 | S$6.71 | S$7.20 +7.3% | 16.7% | S$9.09 | S$5.35 | S$6.44 | 11 |
| Jun ’24 | S$6.26 | S$7.20 +15.1% | 16.7% | S$9.09 | S$5.35 | S$6.72 | 11 |
| May ’24 | S$6.17 | S$7.20 +16.7% | 16.7% | S$9.09 | S$5.35 | S$6.88 | 11 |
| Apr ’24 | S$5.63 | S$7.19 +27.8% | 24.7% | S$10.04 | S$5.11 | S$7.36 | 10 |
| Mar ’24 | S$5.48 | S$7.59 +38.6% | 28.1% | S$10.04 | S$5.11 | S$7.17 | 8 |
| Feb ’24 | S$7.64 | S$8.63 +13.0% | 14.2% | S$10.11 | S$5.80 | S$7.15 | 9 |
| Jan ’24 | S$7.26 | S$8.63 +18.9% | 14.2% | S$10.11 | S$5.80 | S$7.07 | 9 |
| Dec ’23 | S$7.58 | S$8.63 +13.9% | 14.2% | S$10.11 | S$5.80 | S$6.85 | 9 |
| Nov ’23 | S$7.05 | S$8.34 +18.3% | 15.7% | S$10.11 | S$5.80 | S$6.19 | 10 |
Analyst Forecast: Target price is more than 20% higher than the current share price and analysts are within a statistically confident range of agreement.
Discover undervalued companies
Hong Leong Asia
S$609.6m
An investment holding company, manufactures and distributes powertrain solutions and related products, building materials, and rigid packaging products in the People’s Republic of China, Singapore, Malaysia, and internationally.
H22
S$0.81
7D
-2.4%
1Y
30.4%
Sin Heng Heavy Machinery
S$57.1m
Operates as a lifting service provider in Singapore, Indonesia, Malaysia, Myanmar, Vietnam, Taiwan, and internationally.
BKA
S$0.53
7D
1.0%
1Y
7.1%
MSM International
S$3.5m
An integrated metal engineering company, engages in contract manufacturing, selling, trading, and servicing kitchen equipment products and various metal parts in Malaysia, Vietnam, Singapore, Indonesia, and internationally.
5QR
S$0.033
7D
0%
1Y
32.0%