EN DE

Goodwill Entertainment Holding (GEH) Fair Value & Analysis

Communication Services · SG · Market cap 64.0M SGD

GE Goodwill Entertainment Holding GEH · SG
Price0.1560 SGD
Fair Value0.0900 SGD
Upside-42.3%
Quality45/100
Watch Goodwill Entertainment Holding for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Thin margins · 3.3% net margin
Low debt · generates free cash flow
Mixed vs. peers (6/13)
Narrow moat 38/100
Evidence: Medium Range 0.0700 SGD – 0.1200 SGD Share as image

Fair value as of: Aug 13, 2026

From 24 valuation models · updated 4 days ago

Share price −5.5% over the past month.

Below-average quality, and screening another 42% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case (0.1200 SGD). The favourable scenario is already priced in.
  • Solid but not exceptional quality (45/100) and above fair value, neither a clear bargain nor a standout compounder.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (21 months)

0.1905 SGD 0.1110 SGD Fair Value 0.0900 SGD Nov 2024 Aug 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Aug 13, 2026.

How to read this chart

21‑month range 0.1110 SGD – 0.1905 SGD · fair‑value band 0.0700 SGD – 0.1200 SGD · the 0.1560 SGD price screens above the 0.0900 SGD fair value. Dashed = 300-day average. As of Aug 13, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Goodwill Entertainment Holding (GEH) currently trades at 0.1560 SGD, while our model-based Fair Value estimate is 0.0900 SGD, implying the stock looks roughly 42.3% overvalued today. The Quality Score stands at 45/100 (below-average quality), in the Communication Services sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Goodwill Entertainment Holding generated revenue of 51.2M SGD at a net margin of 3.3%. Revenue declined 10.2% year over year. It earns a return on equity of 9.8%. Net debt stands at 2.3M SGD. Fundamentals as of Aug 13, 2026

Our scenario range runs from 0.0700 SGD (bear case) to 0.1200 SGD (bull case); at 0.1560 SGD, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades about 16% below its 52-week high and 41% above its 52-week low, currently above its 200-day average. For context, the median of 10 Communication Services peers we cover trades at -43% fair-value upside, at -42%, GEH screens cheaper than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

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. Evidence
Highest evidence
Growth DCF 0.1600 SGD 0.2500 SGD 0.3900 SGD 80
Residual Income 0.0300 SGD 0.0400 SGD 0.0400 SGD 76
Rev-Margin DCF 0.1800 SGD 0.3000 SGD 0.5600 SGD 74
All 24 models by family
DCF Models
FCF DCF 0.1700 SGD 0.2300 SGD 0.4100 SGD 38
Owner Earnings 0.1600 SGD 0.2900 SGD 0.5200 SGD 31
5Y Revenue Exit 0.1600 SGD 0.2700 SGD 0.4800 SGD 39
5Y EBITDA Exit 0.3300 SGD 0.5900 SGD 1.12 SGD 41
5Y P/E Exit 0.1200 SGD 0.2100 SGD 0.3300 SGD 38
10Y Revenue Exit 0.1600 SGD 0.3200 SGD 0.4100 SGD 36
10Y EBITDA Exit 0.2700 SGD 0.6200 SGD 1.23 SGD 37
10Y P/E Exit 0.1400 SGD 0.2300 SGD 0.3800 SGD 35
Earnings-Based
Graham-Dodd 0.0300 SGD 0.2000 SGD 0.2800 SGD 54
Lynch FV 0.1000 SGD 0.1500 SGD 0.1900 SGD 50
PEG = 1.0 0.1000 SGD 0.1500 SGD 0.1900 SGD 46
EPV 0.1000 SGD 0.1100 SGD 0.1200 SGD 59
Multiples
P/E Multiple 0.0700 SGD 0.0900 SGD 0.1200 SGD 63
P/S Multiple 0.0500 SGD 0.0700 SGD 0.0900 SGD 58
P/B Multiple 0.0500 SGD 0.0700 SGD 0.0900 SGD 55
EV/EBIT 0.1900 SGD 0.2500 SGD 0.3100 SGD 53
EV/EBITDA 0.4100 SGD 0.5400 SGD 0.6700 SGD 54
EV/Revenue 0.1500 SGD 0.2100 SGD 0.2600 SGD 43
Asset-Based
NCAV (Graham) 0.0200 SGD 0.0300 SGD 0.0400 SGD 50
Growth DCF
Growth DCF 0.1600 SGD 0.2500 SGD 0.3900 SGD 80
Rev-Margin DCF 0.1800 SGD 0.3000 SGD 0.5600 SGD 74
Economic Profit
Residual Income 0.0300 SGD 0.0400 SGD 0.0400 SGD 76
ROIC Compounder 0.1200 SGD 0.1500 SGD 0.1900 SGD 72
Growth Earnings
Growth-Adj P/E 0.1400 SGD 0.2000 SGD 0.2600 SGD 68

Widest divergence: DCF Models (0.2700 SGD) versus Asset-Based (0.0300 SGD). Highest evidence: Growth DCF (80).

Notify me when GEH reaches fair value

Free. You confirm by email (double opt-in) and can unsubscribe anytime in one click.

Key figures & financial health

Revenue (TTM) 51.2M SGD
Revenue growth (YoY) -10.2%
Net margin 3.3%
Return on equity 9.8%
Free cash flow 5.2M SGD FY2025
Operating margin 9.8%
More key figures
EPS growth (YoY) -69.1%
Net debt 2.3M SGD FY2023

Figures from reported company fundamentals · as of Aug 13, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 45/100

Of which business quality 49 · Market factors (momentum, volatility) 30

Profitability 52
Margins and returns on capital today
Quality Growth 15
Are margins and returns improving?
Cashflow 62
Earnings quality: real cash, not paper profit
Fin. Strength 53
Balance sheet, leverage, solvency risk
Investment 7
Disciplined investing over empire-building
Low Volatility 0
Calm price path (market factor)
Momentum 44
Price trend over the last 3–12 months (market factor)
52W Momentum 43
Distance to the 52-week high (market factor)
Net Issuance 90
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

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.

Full company description

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.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

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.

Growth Quality 84/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
50.8M SGD
Latest YoY
−4.1%
Avg. growth/yr (3Y) ⓘ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.
+45.5%
Revenue +171.8%/yr
FY21 930K SGD
FY22 16.5M SGD
FY23 23.9M SGD
FY24 53.0M SGD
FY25 50.8M SGD
Net income
FY21 −3.3M SGD
FY22 1.1M SGD
FY23 2.9M SGD
FY24 4.4M SGD
FY25 1.7M SGD

GEH screens 42% overvalued. Compare with Netflix, Inc →

Run the numbers yourself: free valuation calculators
DCF CalculatorGraham NumberPeter Lynch FormulaDDM CalculatorFama-French ModelIntrinsic Value
Share or link this analysis
𝕏 Post WhatsApp LinkedIn Reddit
For bloggers & editors: embed code + live data

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.

Goodwill Entertainment Holding · Fair Value
0.0900 SGD −42%Fair Value
Calculator →

Cite: Fair Value Calculator (2026). "Goodwill Entertainment Holding Fair Value". https://www.fairvalue-calculator.com/stock/GEH

Peer Group

Entertainment · 263 stocks

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.

Quality Score 45 · Below median
Fair Value upside −42% · Below median
Return on equity (TTM) 10% · Top 25%
Return on assets 5% · Top 25%
Net margin (TTM) 3% · Above median
Operating margin (TTM) 10% · Above median
Revenue growth -10% · Below median
Dividend yield (TTM) 4.7% · Above median
Debt / equity 0.14× · Higher than median

Valuation Multiples vs Entertainment median · lower = cheaper

P/B 2.78× · Pricier than 75% of peers
P/S (TTM) 0.98× · Pricier than median
P/FCF 9.7× · Pricier than median
EV/EBITDA 4.8× · Cheaper than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 6
FUTURE 0 · sector 10
PAST 39 · sector 0
HEALTH 93 · sector 97
DIVIDEND 94 · sector 43

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Entertainment stocks, each showing price versus our Fair Value estimate (as of Aug 13, 2026).

Stock Price Fair Value vs Fair Value
Netflix, Inc ZNFL C$6.08 C$2.66 -56%
The Walt Disney Company DIS $103.18 $80.62 -22%
Warner Bros. Discovery, Inc WBD $27.65 $9.03 -67%
Live Nation Entertainment, Inc LYV $185.33 $59.97 -68%
Empresas Cablevisión, S.A. CABLECPO 55.00 MXN 59.14 MXN +8%
PT MNC Digital Entertainment Tbk, MSIN 370.00 IDR 212.14 IDR -43%
Prime Focus Limited PFOCUS ₹268.00 ₹63.45 -76%
JYP Entertainment Corporation 035900 46,000 KRW 82,382 KRW +79%
SM Entertainment Co 041510 75,500 KRW 208,415 KRW +176%
PVR INOX Limited PVRINOX ₹1,176 ₹467.91 -60%

Compare Goodwill Entertainment Holding with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Communication Services stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Goodwill Entertainment Holding (GEH) overvalued or undervalued?
As of Aug 13, 2026, our model estimates a fair value of 0.0900 SGD versus a price of 0.1560 SGD, about −42% (overvalued).
What is the fair value of GEH?
Our model-based fair value for Goodwill Entertainment Holding is 0.0900 SGD (as of Aug 13, 2026), built from audited fundamentals. The current price is 0.1560 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 revenue of Goodwill Entertainment Holding (GEH)?
Goodwill Entertainment Holding reported trailing-twelve-month revenue of about 51.2M SGD (latest available figure, as of Aug 13, 2026).
What is the net profit margin of GEH?
The net profit margin of Goodwill Entertainment Holding is about 3.3%, meaning it keeps roughly 3.3% of revenue as net income. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Goodwill Entertainment Holding and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.