Australian Dairy Nutritionals Group
ASX:AHF

Watchlist Manager
Australian Dairy Nutritionals Group Logo
Australian Dairy Nutritionals Group
ASX:AHF
Watchlist
Price: 0.043 AUD Market Closed
Market Cap: 32m AUD

Relative Value

The Relative Value of one AHF stock under the Base Case scenario is 0.013 AUD. Compared to the current market price of 0.043 AUD, Australian Dairy Nutritionals Group is Overvalued by 71%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

AHF Relative Value
Base Case
0.013 AUD
Overvaluation 71%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
15
vs Industry
6
Median 3Y
2.2
Median 5Y
1.8
Industry
0.9
vs History
vs Industry
Median 3Y
-2.2
Median 5Y
-3.3
Industry
16.3
vs History
vs Industry
Median 3Y
-3.2
Median 5Y
-7.2
Industry
9.5
vs History
vs Industry
Median 3Y
-2.7
Median 5Y
-3
Industry
16.8
vs History
9
vs Industry
46
Median 3Y
0.5
Median 5Y
0.7
Industry
1.4
vs History
17
vs Industry
7
Median 3Y
1.9
Median 5Y
1.6
Industry
1.1
vs History
vs Industry
0
Median 3Y
-6.5
Median 5Y
3.9
Industry
4.7
vs History
vs Industry
Median 3Y
-3
Median 5Y
-5
Industry
9.9
vs History
vs Industry
Median 3Y
-3
Median 5Y
-5
Industry
13.2
vs History
vs Industry
Median 3Y
-2.5
Median 5Y
-6.4
Industry
10.6
vs History
vs Industry
Median 3Y
-2.1
Median 5Y
-3.1
Industry
14.6
vs History
9
vs Industry
33
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

AHF Competitors Multiples
Australian Dairy Nutritionals Group Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Australian Dairy Nutritionals Group
ASX:AHF
32m AUD 6 -4.8 -5 -5
US
Archer-Daniels-Midland Co
XETRA:ADM
22.4B EUR 0.3 18.8 12.8 21.8
SG
Wilmar International Ltd
SGX:F34
18.2B SGD 0.2 12.1 3.7 5.8
US
Bunge Ltd
NYSE:BG
11.5B USD 0.2 10.5 6.5 8.6
CN
Tongwei Co Ltd
SSE:600438
65.9B CNY 0.7 -7.5 -14.1 -14.1
US
Ingredion Inc
NYSE:INGR
8.8B USD 1.2 14 7.5 9
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31.5B MYR 1.7 16.9 10.5 18.4
US
Darling Ingredients Inc
NYSE:DAR
6.1B USD 1.1 35.7 12.2 32
CN
New Hope Liuhe Co Ltd
SZSE:000876
42B CNY 0.4 15.2 20.8 20.8
MY
IOI Corporation Bhd
KLSE:IOICORP
22.6B MYR 2.1 15.8 13.9 18
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22B MYR 0.9 35.3 10.5 16.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Australian Dairy Nutritionals Group
ASX:AHF
Average EV/EBITDA: 10.9
Negative Multiple: -5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
12.8
12%
1.1
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
US
Bunge Ltd
NYSE:BG
6.5
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -14.1 N/A N/A
US
Ingredion Inc
NYSE:INGR
7.5
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.5
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
12.2
24%
0.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
20.8
91%
0.2
MY
IOI Corporation Bhd
KLSE:IOICORP
13.9
8%
1.7
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.5
8%
1.3