What is the intrinsic value of 5AU.SI?

As of 2026-04-03, the Intrinsic Value of AP Oil International Ltd (5AU.SI) is 0.08 SGD. This 5AU.SI valuation is based on the model Discounted Cash Flows (Growth Exit 5Y). With the current market price of 0.14 SGD, the upside of AP Oil International Ltd is -43.40%.

The range of the Intrinsic Value is 0.03 - 0.10 SGD

Is 5AU.SI undervalued or overvalued?

Based on its market price of 0.14 SGD and our intrinsic valuation, AP Oil International Ltd (5AU.SI) is overvalued by 43.40%.

	Range	Selected	Upside
a
DCF (Growth 5y)	0.03 - 0.10	0.08	-43.4%
DCF (Growth 10y)	0.13 - 0.13	0.13	-9.6%
DCF (EBITDA 5y)	0.15 - 0.20	0.17	22.5%
DCF (EBITDA 10y)	0.15 - 0.20	0.17	23.5%
Fair Value	0.24 - 0.24	0.24	71.38%
P/E	0.08 - 0.10	0.09	-37.1%
EV/EBITDA	0.17 - 0.23	0.19	38.1%
EPV	0.23 - 0.28	0.25	80.8%
DDM - Stable	0.10 - 0.38	0.24	68.9%
DDM - Multi	0.14 - 0.42	0.21	49.2%