Goodwill Entertainment Holding (GEH) fair value: what the stock is really worth
As of Sep 25, 2026: fair value of Goodwill Entertainment Holding S$0.20, price S$0.14, upside +39.9%, quality 45 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Goodwill Entertainment Holding 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
Goodwill Entertainment Holding Limited, an investment holding company, operates multi-entertainment venues primarily in Singapore. The company engages in live performances, nightlife concepts, and food & beverage establishments business. It also operates Japanese restaurant under the Yakitori ONE brand name, as well as cafes and bars.
Show more
Goodwill Entertainment Holding Limited, an investment holding company, operates multi-entertainment venues primarily in Singapore. The company engages in live performances, nightlife concepts, and food & beverage establishments business. It also operates Japanese restaurant under the Yakitori ONE brand name, as well as cafes and bars. The company offers its services under the HaveFun Family Karaoke, FATEbyhavefun, and HaveFun Live Show brand names. Entertainment Holding Limited was founded in 2015 and is headquartered in Singapore.
Stock analysis
Goodwill Entertainment Holding (GEH) currently trades at 0.1430 SGD, while our model-based Fair Value estimate is 0.2000 SGD, implying the stock looks roughly 28.5% undervalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 0.4100 SGD per share, and 18 of the 24 models we run sit above the 0.1430 SGD price.
Bear case: the Asset-Based group reads lowest at 0.0300 SGD, and 6 of the 24 models stay below the price. Evidence for this calculation is low.
Scenario range: 0.1400 SGD (bear) to 0.2600 SGD (bull), the price of 0.1430 SGD sits inside 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 45/100 (below-average quality), in the Communication Services sector.
Mixed Growth: Revenue is growing, but margins or cash flow do not fully confirm the trend.
Goodwill Entertainment Holding reported revenue of 50.8M SGD in FY2025 versus 930K SGD in FY2021, a compound +171.8%/yr. Reported net income was 1.7M SGD in FY2025.
Key figures
Market cap 64.0M SGD (≈ $50.0M) · P/S ratio 1.25 · Dividend yield 4.7% · Net margin 3.3% · Return on equity 9.8% · Return on assets (EBIT) 4.8% · Operating margin 9.8% · Revenue (TTM) 51.2M SGD.
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 17% below its 52-week high and 29% above its 52-week low, currently below its 200-day average.
For context, the median of 10 Communication Services peers we cover trades at −3% fair-value upside, at 40%, GEH screens cheaper than that median.
Fair Value models
Bear 0.1400 SGDFair Value 0.2000 SGDBull 0.2600 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.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.84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Revenue growth 1 year
−4.1%
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.
+45.5%
’21
’22
’23
’24
’25
What shareholders gained per year (last 3 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 3 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. Basis: EBIT basis.
+13.4%
Earnings growth per share plus dividend.
Earnings per share, growth per year+8.7%
Dividend (yield on the price)4.7%
Profit margin 2021 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.−436% → 11%
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).
−3.4%
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 −5.3% a year for the price.
Compare Goodwill Entertainment Holding 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.Entertainment · 228 stocks
Beats the industry median on 9/13 measures
Overall it ranks above its industry peers.
Valuation
Quality Score45 · Below median
Fair Value upside+39.9% · Above median
Profitability
Return on equity (TTM)9.8% · Top 25%
Return on assets5.3% · Top 25%
Net margin (TTM)3.3% · Above median
Operating margin (TTM)9.8% · Above median
Growth and dividend
Revenue growth−10.2% · Bottom 25%
Dividend yield (TTM)4.7% · Above median
Balance sheet
Debt / equity0.14× · Above median
Valuation Multiplesvs Entertainment 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). "Goodwill Entertainment Holding Fair Value". https://www.fairvalue-calculator.com/stock/GEH
Frequently asked questions
Is Goodwill Entertainment Holding (GEH) overvalued or undervalued?
As of Sep 27, 2026, our model estimates a fair value of 0.2000 SGD versus the last price from Sep 25, 2026 of 0.1430 SGD, about +40% upside (undervalued).
What is the fair value of GEH?
Our model-based fair value for Goodwill Entertainment Holding is 0.2000 SGD (as of Sep 27, 2026), built from audited fundamentals. Last price (from Sep 25, 2026): 0.1430 SGD.
What is the quality score of GEH?
Goodwill Entertainment Holding has a Quality Score of 45/100. 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 Goodwill Entertainment Holding (GEH)?
Our model-based price target is the fair value of 0.2000 SGD (as of Sep 27, 2026) from 24 valuation models. Cautious scenario 0.1400 SGD, optimistic scenario 0.2600 SGD. It is a calculation from audited fundamentals, not an analyst target.
What is the Goodwill Entertainment Holding stock forecast for 2026?
Our models put fair value at 0.2000 SGD, about +40% upside versus the last price from Sep 25, 2026 of 0.1430 SGD (undervalued). Cautious scenario 0.1400 SGD, optimistic scenario 0.2600 SGD. The calculation is refreshed regularly with new filings.
What is the revenue of Goodwill Entertainment Holding (GEH)?
Goodwill Entertainment Holding reported trailing-twelve-month revenue of about 51.2M SGD (latest available figure, as of Sep 27, 2026).
Does Goodwill Entertainment Holding pay a dividend?
Goodwill Entertainment Holding currently shows a dividend yield of about 4.69% relative to its recent price (as of Sep 27, 2026).
What growth is priced into Goodwill Entertainment Holding (GEH)?
For today's price to be fair in a discounted-cash-flow model, Goodwill Entertainment Holding would have to grow free cash flow by -3.4 % per year for five years (discount rate 9.5 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +171.8 % per year. As of Sep 27, 2026.
What discount rate (WACC) does the fair value of GEH use?
Our models discount Goodwill Entertainment Holding at 9.5 %: a base by market capitalisation (nano), 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 Goodwill Entertainment Holding that is -3.4 % per year a year over ten years, using the same discount rate (9.5 %) and the same formula as our fair value.
How much growth has Goodwill Entertainment Holding (GEH) delivered so far?
Over the past 4 years revenue at Goodwill Entertainment Holding grew +171.8 % a year. The price currently implies -3.4 % 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 Goodwill Entertainment Holding (GEH) growing?
The median revenue growth in the sector is +2.6 % a year. That is the yardstick for the growth priced into Goodwill Entertainment Holding (-3.4 % 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 Goodwill Entertainment Holding (GEH)?
The free-cash-flow yield on the price is 9.17 %: that much free cash flow Goodwill Entertainment Holding produces per unit of market value. When it exceeds the discount rate of our models (9.5 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Goodwill Entertainment Holding (GEH)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Goodwill Entertainment Holding it is 0.2000 SGD per share (as of Sep 27, 2026), against a price of 0.1430 SGD. It is the blended result of 24 valuation models (cash flow, earnings, asset, dividend).
Is Goodwill Entertainment Holding stock overvalued or undervalued in 2026?
As of Sep 27, 2026, GEH trades below its calculated fair value: price 0.1430 SGD, fair value 0.2000 SGD, a gap of about +40% (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 GEH?
No. The price is what the market pays today (0.1430 SGD); the fair value is what the company's own numbers justify (0.2000 SGD). For Goodwill Entertainment Holding the two are 0.0570 SGD per share apart. That gap is exactly why we show both numbers side by side.
How much is Goodwill Entertainment Holding worth?
The market values Goodwill Entertainment Holding at about 64.0M SGD (market capitalisation, as of Sep 27, 2026). Per share that is 0.1430 SGD; our models calculate a fair value of 0.2000 SGD per share.
What do the bullish and bearish scenarios say about GEH?
Our models span a range for Goodwill Entertainment Holding: cautious scenario 0.1400 SGD, base 0.2000 SGD, optimistic 0.2600 SGD per share (as of Sep 27, 2026, price 0.1430 SGD). The range comes from different growth and margin assumptions, not from analyst opinions.
How solid is the balance sheet of Goodwill Entertainment Holding (GEH)?
Balance-sheet figures for Goodwill Entertainment Holding (as of Sep 27, 2026): return on equity 9.8%, debt of 0.14 per unit of equity. They feed the Quality Score of 45/100, which measures business quality independently of the share price.
How far is GEH from its 52-week high?
Goodwill Entertainment Holding trades at 0.1430 SGD, about 17% below its 52-week high of 0.1730 SGD and 29% above the low of 0.1110 SGD (as of Sep 25, 2026). Distance from the high says nothing about value: that is what the fair value of 0.2000 SGD is for.
Which stocks are comparable to Goodwill Entertainment Holding?
From the same area (Communication Services) we also value Netflix, Inc, The Walt Disney Company, Warner Bros. Discovery, Inc, Live Nation Entertainment, 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 Goodwill Entertainment Holding stock attractive at the current price?
The data as of Sep 27, 2026: price 0.1430 SGD, calculated fair value 0.2000 SGD (+40%), Quality Score 45/100, 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 GEH calculated?
We run Goodwill Entertainment Holding 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 0.2000 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 14.5 % above its aggregate fair value. Goodwill Entertainment Holding currently trades 28 % 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 Goodwill Entertainment Holding (GEH)?
The latest price we hold is from Sep 25, 2026 and stands at 0.1430 SGD. Our model-based fair value is 0.2000 SGD, about +40% upside (undervalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Goodwill Entertainment Holding right now?
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 (45/100) at a price below fair value, the discount is the argument here, not the business quality. A fairly wide model range (0.1400 SGD to 0.2600 SGD) leaves room in how you read the outcome.
Key figures of Goodwill Entertainment Holding
How large is the market capitalisation of Goodwill Entertainment Holding (GEH)?
The market capitalisation of Goodwill Entertainment Holding is 64.0M SGD (≈ $50.0M). 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 Goodwill Entertainment Holding (GEH)?
The price-to-sales ratio of Goodwill Entertainment Holding is 1.25 (last twelve months). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What is the dividend yield of Goodwill Entertainment Holding (GEH)?
The dividend yield of Goodwill Entertainment Holding is 4.7%. 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 Goodwill Entertainment Holding (GEH)?
The net margin of Goodwill Entertainment Holding is 3.3% (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 Goodwill Entertainment Holding (GEH)?
The return on equity (ROE) of Goodwill Entertainment Holding is 9.8% (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 Goodwill Entertainment Holding (GEH)?
On an EBIT basis the return on assets of Goodwill Entertainment Holding is 4.8% (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 Goodwill Entertainment Holding (GEH)?
The operating margin of Goodwill Entertainment Holding is 9.8% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Goodwill Entertainment Holding (GEH)?
Revenue at Goodwill Entertainment Holding is growing −10.2% versus a year earlier (3y avg +45.5%). 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 Goodwill Entertainment Holding (GEH)?
Earnings per share at Goodwill Entertainment Holding are growing −69.1% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net debt does Goodwill Entertainment Holding (GEH) carry?
The net debt of Goodwill Entertainment Holding is 2.3M SGD (fiscal year 2023, ≈ 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 Goodwill Entertainment Holding in the live analysis
One click puts Goodwill Entertainment Holding 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.
