GRAND BANKS YACHTS LIMITED (G50) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of GRAND BANKS YACHTS LIMITED S$1.93, price S$0.74, upside +160.8%, quality 55 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch GRAND BANKS YACHTS LIMITED for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
Grand Banks Yachts Limited, together with its subsidiaries, manufactures and sells luxury recreational motor yachts in the United States, Australia, Europe, and Asia. The company offers its yachts under the Grand Banks, Eastbay, and Palm Beach brand names.
Show more
Grand Banks Yachts Limited, together with its subsidiaries, manufactures and sells luxury recreational motor yachts in the United States, Australia, Europe, and Asia. The company offers its yachts under the Grand Banks, Eastbay, and Palm Beach brand names. It also engages in the boat brokerage and servicing activities; sells stock boats, trade-in boats, and parts; and owns properties and marinas. In addition, the company involved in investment holding and employment activities. Grand Banks Yachts Limited was founded in 1956 and is headquartered in Singapore.
Stock analysis
GRAND BANKS YACHTS LIMITED (G50) currently trades at 0.7400 SGD, while our model-based Fair Value estimate is 1.93 SGD, implying the stock looks roughly 61.7% undervalued today.
Show more
Valuation
Bull case: the Growth Earnings group reads highest at a median of 2.32 SGD per share, and 21 of the 24 models we run sit above the 0.7400 SGD price.
Bear case: the Asset-Based group reads lowest at 0.3700 SGD, and 3 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 1.17 SGD (bear) to 2.42 SGD (bull), the price of 0.7400 SGD sits below 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 55/100 (solid quality), in the Consumer Cyclical sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
GRAND BANKS YACHTS LIMITED reported revenue of 162M SGD in FY2025 versus 96.1M SGD in FY2021, a compound +14.0%/yr. Reported net income was 18.2M SGD in FY2025, compounding +44.1%/yr from FY2021.
Key figures
Market cap 138M SGD (≈ $108M) · P/E ratio 10.6 · P/S ratio 1.19 · EPS (TTM) 0.0700 SGD · Dividend yield 2.0% · Net margin 11.2% · Return on equity 13.5% · Return on assets (EBIT) 10.7%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 50 out of 100 (low confidence).
What moves the price
The share trades about 15% below its 52-week high and 17% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Consumer Cyclical peers we cover trades at 38% fair-value upside, at 161%, G50 screens cheaper than that median.
Fair Value models
Bear 1.17 SGDFair Value 1.93 SGDBull 2.42 SGD
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 12 months old). Earnings retained since then (0.0550 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.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.80/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+21.4%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+29.2%
Revenue growth 5 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+9.5%
Start year 2020 (pandemic). Over 10 years: +15.3% a year
Revenue growth 11 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+13.5%
’14
’15
’16
’17
’18
’19
’20
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years) (mathematically smoothed) ⓘ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. Smoothed = median of all growth paths between the years of the window (trend line on the logarithm of earnings per share): a single extreme year cannot distort the rate. The reported figure stays in the tooltip.
+78.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+76.4%
Dividend (yield on the price)2.0%
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.2% → 15%
2025 sits 78% above its own trend. The rate follows the median trend of the last 5 years, not that single year.
Growth Forecast
Little optimism in the price
The price assumes less growth than the company has delivered so far.
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).
+3.6%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Singapore: IMF forecast 2.0% a year to 2030, 1.7% from 2016 to 2025) that is about +1.5% a year for the price.
Compare GRAND BANKS YACHTS 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.Leisure · 189 stocks
Beats the industry median on 11/14 measures
Overall it ranks above its industry peers.
Valuation
Quality Score55 · Above median
Fair Value upside+161% · Top 25%
Profitability
Return on equity (TTM)14% · Top 25%
Return on assets7% · Top 25%
Net margin (TTM)8% · Above median
Operating margin (TTM)7% · Above median
Growth and dividend
Revenue growth6% · Above median
Dividend yield (TTM)2.0% · Below median
Balance sheet
Debt / equity0.23× · Above median
Valuation Multiplesvs Leisure median · lower = cheaper
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.
Cite: Fair Value Calculator (2026). "GRAND BANKS YACHTS LIMITED Fair Value". https://www.fairvalue-calculator.com/stock/G50
Frequently asked questions
Is GRAND BANKS YACHTS LIMITED (G50) overvalued or undervalued?
As of Sep 23, 2026, our model estimates a fair value of 1.93 SGD versus a price of 0.7400 SGD, about +161% upside (undervalued).
What is the fair value of G50?
Our model-based fair value for GRAND BANKS YACHTS LIMITED is 1.93 SGD (as of Sep 23, 2026), built from audited fundamentals. The current price: 0.7400 SGD.
What is the quality score of G50?
GRAND BANKS YACHTS LIMITED has a Quality Score of 55/100. 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 GRAND BANKS YACHTS LIMITED (G50)?
Our model-based price target is the fair value of 1.93 SGD (as of Sep 23, 2026) from 24 valuation models. Cautious scenario 1.17 SGD, optimistic scenario 2.42 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the GRAND BANKS YACHTS LIMITED stock forecast for 2026?
Our models put fair value at 1.93 SGD, about +161% upside versus a price of 0.7400 SGD (undervalued). Cautious scenario 1.17 SGD, optimistic scenario 2.42 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of GRAND BANKS YACHTS LIMITED (G50)?
GRAND BANKS YACHTS LIMITED reported trailing-twelve-month revenue of about 166M SGD (latest available figure, as of Sep 23, 2026).
Does GRAND BANKS YACHTS LIMITED pay a dividend?
GRAND BANKS YACHTS LIMITED currently shows a dividend yield of about 2.03% relative to its recent price (as of Sep 23, 2026).
What growth is priced into GRAND BANKS YACHTS LIMITED (G50)?
For today's price to be fair in a discounted-cash-flow model, GRAND BANKS YACHTS LIMITED would have to grow free cash flow by +3.6 % per year for five years (discount rate 11.0 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 5 years revenue grew +9.5 % per year. As of Sep 23, 2026.
What discount rate (WACC) does the fair value of G50 use?
Our models discount GRAND BANKS YACHTS LIMITED at 11.0 %: a base by market capitalisation (micro), damped by beta 0.16, 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 GRAND BANKS YACHTS LIMITED that is +3.6 % per year a year over ten years, using the same discount rate (11.0 %) and the same formula as our fair value.
How much growth has GRAND BANKS YACHTS LIMITED (G50) delivered so far?
Over the past 5 years revenue at GRAND BANKS YACHTS LIMITED grew +9.5 % a year. The price currently implies +3.6 % 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 GRAND BANKS YACHTS LIMITED (G50) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into GRAND BANKS YACHTS LIMITED (+3.6 % 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 GRAND BANKS YACHTS LIMITED (G50)?
The free-cash-flow yield on the price is 9.13 %: that much free cash flow GRAND BANKS YACHTS LIMITED produces per unit of market value. When it exceeds the discount rate of our models (11.0 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of GRAND BANKS YACHTS LIMITED (G50)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For GRAND BANKS YACHTS LIMITED it is 1.93 SGD per share (as of Sep 23, 2026), against a price of 0.7400 SGD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is GRAND BANKS YACHTS LIMITED stock overvalued or undervalued in 2026?
As of Sep 23, 2026, G50 trades below its calculated fair value: price 0.7400 SGD, fair value 1.93 SGD, a gap of about +161% (undervalued). 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 G50?
No. The price is what the market pays today (0.7400 SGD); the fair value is what the company's own numbers justify (1.93 SGD). For GRAND BANKS YACHTS LIMITED the two are 1.19 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is GRAND BANKS YACHTS LIMITED worth?
The market values GRAND BANKS YACHTS LIMITED at about 138M SGD (market capitalisation, as of Sep 23, 2026). Per share that is 0.7400 SGD; our models calculate a fair value of 1.93 SGD per share.
What do the bullish and bearish scenarios say about G50?
Our models span a range for GRAND BANKS YACHTS LIMITED: cautious scenario 1.17 SGD, base 1.93 SGD, optimistic 2.42 SGD per share (as of Sep 23, 2026, price 0.7400 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of G50?
GRAND BANKS YACHTS LIMITED trades at a price-to-earnings ratio of 10.6 (as of Sep 23, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 1.93 SGD is built from several models across several years. Other multiples: P/B 1.1, P/S 0.6, EV/EBITDA 3.3.
How solid is the balance sheet of GRAND BANKS YACHTS LIMITED (G50)?
Balance-sheet figures for GRAND BANKS YACHTS LIMITED (as of Sep 23, 2026): return on equity 13.5%, debt of 0.23 per unit of equity. They feed the Quality Score of 55/100, which measures business quality independently of the share price.
How far is G50 from its 52-week high?
GRAND BANKS YACHTS LIMITED trades at 0.7400 SGD, about 15% below its 52-week high of 0.8686 SGD and 17% above the low of 0.6300 SGD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 1.93 SGD is for.
Which stocks are comparable to GRAND BANKS YACHTS LIMITED?
From the same area (Consumer Cyclical) we also value ANTA Sports Products Limited, Pop Mart International Group, Amer Sports, Inc, Hasbro, Inc, 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 GRAND BANKS YACHTS LIMITED stock attractive at the current price?
The data as of Sep 23, 2026: price 0.7400 SGD, calculated fair value 1.93 SGD (+161%), Quality Score 55/100, from 24 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 G50 calculated?
We run GRAND BANKS YACHTS LIMITED through 24 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 1.93 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 13.0 % above its aggregate fair value. GRAND BANKS YACHTS LIMITED currently trades 161 % below its own fair value, and the market average says nothing about that. 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 GRAND BANKS YACHTS LIMITED (G50)?
The closing price on Sep 24, 2026 was 0.7400 SGD. Our model-based fair value is 1.93 SGD, about +161% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with GRAND BANKS YACHTS LIMITED right now?
The price is below even our cautious bear case (1.17 SGD). The market is more pessimistic than our downside scenario. The large gap to fair value rests on thin data (low evidence): fewer applicable models and a shorter history. Read it with extra caution. Solid quality (55/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (1.17 SGD to 2.42 SGD) leaves room in how you read the outcome.
Key figures of GRAND BANKS YACHTS LIMITED
How large is the market capitalisation of GRAND BANKS YACHTS LIMITED (G50)?
The market capitalisation of GRAND BANKS YACHTS LIMITED is 138M SGD (≈ $108M). 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 GRAND BANKS YACHTS LIMITED (G50)?
The price-to-sales ratio of GRAND BANKS YACHTS LIMITED is 1.19 (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 GRAND BANKS YACHTS LIMITED (G50)?
Earnings per share at GRAND BANKS YACHTS LIMITED are 0.0700 SGD (price ÷ EPS = P/E 10.6). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of GRAND BANKS YACHTS LIMITED (G50)?
The dividend yield of GRAND BANKS YACHTS LIMITED is 2.0% (payout 21.4%). 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 GRAND BANKS YACHTS LIMITED (G50)?
The net margin of GRAND BANKS YACHTS LIMITED is 11.2% (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 GRAND BANKS YACHTS LIMITED (G50)?
The return on equity (ROE) of GRAND BANKS YACHTS LIMITED is 13.5% (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 GRAND BANKS YACHTS LIMITED (G50)?
On an EBIT basis the return on assets of GRAND BANKS YACHTS LIMITED is 10.7% (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 GRAND BANKS YACHTS LIMITED (G50)?
The operating margin of GRAND BANKS YACHTS LIMITED is 7.3% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at GRAND BANKS YACHTS LIMITED (G50)?
Revenue at GRAND BANKS YACHTS LIMITED is growing +6.2% versus a year earlier (3y avg +29.2%). 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 GRAND BANKS YACHTS LIMITED (G50)?
Earnings per share at GRAND BANKS YACHTS LIMITED are growing −61.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does GRAND BANKS YACHTS LIMITED (G50) carry?
The net debt of GRAND BANKS YACHTS LIMITED is 5.0M SGD (fiscal year 2019, ≈ 0.4 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 GRAND BANKS YACHTS LIMITED in the live analysis
One click puts GRAND BANKS YACHTS LIMITED on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
