KEPPEL CORPORATION LIMITED (BN4) fair value: what the stock is really worth
As of Oct 9, 2026: fair value of KEPPEL CORPORATION LIMITED S$3.88, price S$10.52, upside -63.1%, quality 48 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 27, 2026.
How to read this chart
60‑month range 2.41 SGD – 12.64 SGD · fair‑value band 3.51 SGD – 6.25 SGD · the 10.52 SGD price screens above the 3.88 SGD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 27, 2026.
Follow KEPPEL CORPORATION in your weekly email
Every Wednesday you see whether KEPPEL CORPORATION is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Keppel Ltd., an investment holding company, engages in the infrastructure, real estate, and connectivity businesses in Singapore, China, Hong Kong, other Far East and ASEAN countries, and internationally.
Show more
Keppel Ltd., an investment holding company, engages in the infrastructure, real estate, and connectivity businesses in Singapore, China, Hong Kong, other Far East and ASEAN countries, and internationally. The company manages private funds and listed real estate investment and business trusts in areas of infrastructure, real estate, and connectivity; provides energy and environmental solutions and services, including commercial power generation, renewables, environmental engineering and construction, and infrastructure operation and maintenance; sustainable and urban space solutions; sustainable urban renewal and senior living services; system integration solutions and services; and engages in the property development and investment, and master development activities. It also offers telecommunication services; leases, develops, operates, and manages data centres; trades and sells telecommunication and information technology equipment; and develops and operates golf club. In addition, the company engages in electricity, energy and power supply; general wholesale trading; purchase and sale of gaseous fuels; development of district heating and cooling system; environmental, technology, and engineering works and construction activities; solid waste treatment activities; design and construction of waste-to-energy and desalination plants; commercial power generation; ownership and operation of hotels; and renewable energy generation activities. The company was formerly known as Keppel Corporation and changed its name to Keppel Ltd. in January 2024. Keppel Ltd. Limited was incorporated in 1968 and is headquartered in Singapore.
Stock analysis
KEPPEL CORPORATION LIMITED (BN4) currently trades at 10.52 SGD, while our model-based Fair Value estimate is 3.88 SGD, 63.1% below the price, so the stock looks overvalued today.
Show more
Valuation
Bull case: the Multiples group reads highest at a median of 7.59 SGD per share, and 0 of the 11 models we run sit above the 10.52 SGD price.
Bear case: the Growth DCF group reads lowest at 1.27 SGD, and 11 of the 11 models stay below the price. Evidence for this calculation is high.
Scenario range: 3.51 SGD (bear) to 6.25 SGD (bull), the price of 10.52 SGD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 48/100 (below-average quality), in the Industrials sector.
Expensive Growth: The company is growing, but growth may require heavy reinvestment or weak cash conversion.
KEPPEL CORPORATION LIMITED reported revenue of 6.0B SGD in FY2025 versus 8.6B SGD in FY2021, a compound −8.7%/yr. Reported net income was 800M SGD in FY2025, compounding −6.0%/yr from FY2021.
Key figures
Market cap 19.0B SGD (≈ $14.8B) · P/E ratio 23.9 · P/S ratio 3.20 · EPS (TTM) 0.4400 SGD · Dividend yield 3.4% · Net margin 13.4% · Return on equity 7.1% · Return on assets (EBIT) 3.5%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 47 out of 100 (low confidence).
What moves the price
The share trades about 17% below its 52-week high and 22% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Industrials peers we cover trades at 2% fair-value upside, at −63%, BN4 screens richer than that median.
Fair Value models
Bear 3.51 SGDFair Value 3.88 SGDBull 6.25 SGD
Price 10.52 SGD · Upside -63.1%
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (0.0625 SGD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target. If a model's bull case is above four times its base value, the table shows that limit with a > sign (like the overall Bull above): beyond it no assumption holds.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.45/100
The company is growing, but growth may require heavy reinvestment or weak cash conversion.
What shareholders gained per year (last 5 years) ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate.
+2.0%
Earnings growth per share plus dividend.
Earnings per share, growth per year−1.4%
Dividend (yield on the price)3.4%
Pace: 5 vs 10 years ⓘTwo data points, not a trend model: earnings growth per share over the last 5 fiscal years against the last 10. Labelled "steady" when both rates are within 3 percentage points of each other, otherwise picking up or flattening. Shown only when ten years of history exist.−1.4% vs 0.4%, steady
Profit margin 2020 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.0% → 19%
Pace: the 5-year rate starts in 2020 (pandemic)
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far and more than analysts expect.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+47.3%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect ⓘAnalysts publish sales forecasts for the next two fiscal years. For the years after that, growth slows evenly to 2 % a year by year ten (2 % is the long-run rate our models use). Projected years are marked as such.
+9.3%
Yearly sales growth analysts expect, extended to five years.
After inflation (Singapore: IMF forecast 2.0% a year to 2030, 1.7% from 2016 to 2025) that is about +44.4% a year for the price and +7.1% for the forecasts.
News mood ⓘNews mood, the average tone of recent news (90 articles), rated against how stocks are usually covered. 🚀 Hype = unusually upbeat · 🙂 Positive = above average · 😐 Neutral = typical · 🙁 Negative = below average · 😨 Very negative = unusually downbeat. It reflects the tone of coverage, not our valuation.Positive
Recent news coverage is more positive than average.
Compare KEPPEL CORPORATION LIMITED with another stock
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Conglomerates · 361 stocks
Beats the industry median on 5/15 measures
Overall it trails its industry peers.
Valuation
Quality Score48 · Below median
Fair Value upside−63.1% · Bottom 25%
Profitability
Return on equity (TTM)7.1% · Above median
Return on assets1.8% · Below median
Net margin (TTM)8.6% · Above median
Operating margin (TTM)8.2% · Above median
Growth and dividend
Revenue growth24.6% · Top 25%
Dividend yield (TTM)3.4% · Above median
Balance sheet
Debt / equity0.87× · Highest 25%
Valuation Multiplesvs Conglomerates median · lower = cheaper
P/E (TTM)23.9× · Pricier than median
P/B1.36× · Pricier than median
P/S (TTM)2.20× · Pricier than median
P/FCF100.3× · Priciest 25%
EV/EBITDA22.7× · Priciest 25%
PEG2.64× · Priciest 25%
Strength profile in five axes (Snowflake)
This stockSector peers
VALUE (fair-value potential)0· sector 42
FUTURE (revenue growth)100· sector 24
PAST (return on equity)29· sector 22
HEALTH (low debt)57· sector 89
DIVIDEND (yield)68· sector 45
VALUE 0: the price sits above our fair-value range.
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is KEPPEL CORPORATION LIMITED (BN4) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 3.88 SGD versus a price of 10.52 SGD, about −63% upside (overvalued).
What is the fair value of BN4?
Our model-based fair value for KEPPEL CORPORATION LIMITED is 3.88 SGD (as of Sep 27, 2026), built from audited fundamentals. The current price: 10.52 SGD.
What is the quality score of BN4?
KEPPEL CORPORATION LIMITED has a Quality Score of 48/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for KEPPEL CORPORATION LIMITED (BN4)?
Our model-based price target is the fair value of 3.88 SGD (as of Sep 27, 2026) from 12 valuation models. Cautious scenario 3.51 SGD, optimistic scenario 6.25 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the KEPPEL CORPORATION LIMITED stock forecast for 2026?
Our models put fair value at 3.88 SGD, about −63% upside versus a price of 10.52 SGD (overvalued). Cautious scenario 3.51 SGD, optimistic scenario 6.25 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of KEPPEL CORPORATION LIMITED (BN4)?
KEPPEL CORPORATION LIMITED reported trailing-twelve-month revenue of about 6.7B SGD (latest available figure, as of Sep 27, 2026).
Does KEPPEL CORPORATION LIMITED pay a dividend?
KEPPEL CORPORATION LIMITED currently shows a dividend yield of about 3.42% relative to its recent price (as of Sep 27, 2026).
What growth is priced into KEPPEL CORPORATION LIMITED (BN4)?
For today's price to be fair in a discounted-cash-flow model, KEPPEL CORPORATION LIMITED would have to grow free cash flow by +47.3 % per year for five years (discount rate 7.9 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew -1.9 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of BN4 use?
Our models discount KEPPEL CORPORATION LIMITED at 7.9 %: a base by market capitalisation (large), damped by beta 0.52, country premium for Singapore. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For KEPPEL CORPORATION LIMITED that is +47.3 % per year a year over ten years, using the same discount rate (7.9 %) and the same formula as our fair value.
How much growth has KEPPEL CORPORATION LIMITED (BN4) delivered so far?
Over the past 5 years revenue at KEPPEL CORPORATION LIMITED grew -1.9 % a year. The price currently implies +47.3 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of KEPPEL CORPORATION LIMITED (BN4) growing?
The median revenue growth in the sector is +7.4 % a year. That is the yardstick for the growth priced into KEPPEL CORPORATION LIMITED (+47.3 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of KEPPEL CORPORATION LIMITED (BN4)?
The free-cash-flow yield on the price is 0.78 %: that much free cash flow KEPPEL CORPORATION LIMITED produces per unit of market value. When it exceeds the discount rate of our models (7.9 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of KEPPEL CORPORATION LIMITED (BN4)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For KEPPEL CORPORATION LIMITED it is 3.88 SGD per share (as of Sep 27, 2026), against a price of 10.52 SGD. It is the blended result of 12 valuation models (cash flow, earnings, asset, dividend).
Is KEPPEL CORPORATION LIMITED stock overvalued or undervalued in 2026?
As of Sep 27, 2026, BN4 trades above its calculated fair value: price 10.52 SGD, fair value 3.88 SGD, a gap of about −63% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of BN4?
No. The price is what the market pays today (10.52 SGD); the fair value is what the company's own numbers justify (3.88 SGD). For KEPPEL CORPORATION LIMITED the two are 6.64 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is KEPPEL CORPORATION LIMITED worth?
The market values KEPPEL CORPORATION LIMITED at about 19.0B SGD (market capitalisation, as of Sep 27, 2026). Per share that is 10.52 SGD; our models calculate a fair value of 3.88 SGD per share.
What do the bullish and bearish scenarios say about BN4?
Our models span a range for KEPPEL CORPORATION LIMITED: cautious scenario 3.51 SGD, base 3.88 SGD, optimistic 6.25 SGD per share (as of Sep 27, 2026, price 10.52 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of BN4?
KEPPEL CORPORATION LIMITED trades at a price-to-earnings ratio of 23.9 (as of Sep 27, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 3.88 SGD is built from several models across several years. Other multiples: PEG 2.6, P/B 1.4, P/S 2.2, EV/EBITDA 22.7.
What is the PEG ratio of BN4?
The PEG ratio of KEPPEL CORPORATION LIMITED is 2.64 (P/E divided by earnings growth, as of Sep 27, 2026). That is above 1, so the growth is already paid for in the price.
How solid is the balance sheet of KEPPEL CORPORATION LIMITED (BN4)?
Balance-sheet figures for KEPPEL CORPORATION LIMITED (as of Sep 27, 2026): return on equity 7.1%, debt of 0.87 per unit of equity. They feed the Quality Score of 48/100, which measures business quality independently of the share price.
How far is BN4 from its 52-week high?
KEPPEL CORPORATION LIMITED trades at 10.52 SGD, about 17% below its 52-week high of 12.64 SGD and 22% above the low of 8.65 SGD (as of Oct 9, 2026). Distance from the high says nothing about value: that is what the fair value of 3.88 SGD is for.
Which stocks are comparable to KEPPEL CORPORATION LIMITED?
From the same area (Industrials) we also value 3M Company, Honeywell International Inc, CITIC Limited, Swire Pacific Limited, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is KEPPEL CORPORATION LIMITED stock attractive at the current price?
The data as of Sep 27, 2026: price 10.52 SGD, calculated fair value 3.88 SGD (−63%), Quality Score 48/100, from 12 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of BN4 calculated?
We run KEPPEL CORPORATION LIMITED through 12 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 3.88 SGD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 14.9 % above its aggregate fair value. KEPPEL CORPORATION LIMITED itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of KEPPEL CORPORATION LIMITED (BN4)?
The closing price on Oct 9, 2026 was 10.52 SGD. Our model-based fair value is 3.88 SGD, about −63% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with KEPPEL CORPORATION LIMITED right now?
The price sits above even our optimistic bull case (6.25 SGD). The favourable scenario is already priced in. Solid but not exceptional quality (48/100) and above fair value, neither a clear bargain nor a standout compounder.
Key figures of KEPPEL CORPORATION LIMITED
How large is the market capitalisation of KEPPEL CORPORATION LIMITED (BN4)?
The market capitalisation of KEPPEL CORPORATION LIMITED is 19.0B SGD (≈ $14.8B). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of KEPPEL CORPORATION LIMITED (BN4)?
The price-to-sales ratio of KEPPEL CORPORATION LIMITED is 3.20 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of KEPPEL CORPORATION LIMITED (BN4)?
Earnings per share at KEPPEL CORPORATION LIMITED are 0.4400 SGD (price ÷ EPS = P/E 23.9). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of KEPPEL CORPORATION LIMITED (BN4)?
The dividend yield of KEPPEL CORPORATION LIMITED is 3.4% (payout 81.8%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of KEPPEL CORPORATION LIMITED (BN4)?
The net margin of KEPPEL CORPORATION LIMITED is 13.4% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of KEPPEL CORPORATION LIMITED (BN4)?
The return on equity (ROE) of KEPPEL CORPORATION LIMITED is 7.1% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of KEPPEL CORPORATION LIMITED (BN4)?
On an EBIT basis the return on assets of KEPPEL CORPORATION LIMITED is 3.5% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of KEPPEL CORPORATION LIMITED (BN4)?
The operating margin of KEPPEL CORPORATION LIMITED is 8.2% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at KEPPEL CORPORATION LIMITED (BN4)?
Revenue at KEPPEL CORPORATION LIMITED is growing +24.6% versus a year earlier (3y avg −3.3%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at KEPPEL CORPORATION LIMITED (BN4)?
Earnings per share at KEPPEL CORPORATION LIMITED are growing −58.7% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does KEPPEL CORPORATION LIMITED (BN4) carry?
The net debt of KEPPEL CORPORATION LIMITED is 9.0B SGD (fiscal year 2025, ≈ 61.0 yrs of FCF). Debt minus cash on hand. The note shows how many years of free cash flow could in theory pay it off.
Free · no account needed
Watch KEPPEL CORPORATION LIMITED in the live analysis
One click puts KEPPEL CORPORATION LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener.
