Elders Ltd
ASX:ELD

Watchlist Manager
Elders Ltd Logo
Elders Ltd
ASX:ELD
Watchlist
Price: 6.44 AUD 0.16% Market Closed
Market Cap: 1.2B AUD

Relative Value

The Relative Value of one ELD stock under the Base Case scenario is 15.54 AUD. Compared to the current market price of 6.44 AUD, Elders Ltd is Undervalued by 59%.

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.

ELD Relative Value
Base Case
15.54 AUD
Undervaluation 59%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
87
vs Industry
70
Median 3Y
0.5
Median 5Y
0.6
Industry
0.9
Forward
0.3
vs History
17
vs Industry
18
Median 3Y
13.7
Median 5Y
13.8
Industry
16
Forward
11.2
vs History
44
vs Industry
22
Median 3Y
15.6
Median 5Y
14.3
Industry
9.6
vs History
95
vs Industry
48
Median 3Y
8.4
Median 5Y
9.5
Industry
17
vs History
90
vs Industry
41
Median 3Y
1.9
Median 5Y
2.1
Industry
1.4
vs History
76
vs Industry
63
Median 3Y
0.6
Median 5Y
0.8
Industry
1.1
Forward
0.5
vs History
85
vs Industry
57
Median 3Y
3.3
Median 5Y
3.9
Industry
4.6
vs History
42
vs Industry
20
Median 3Y
12
Median 5Y
16.1
Industry
9.9
Forward
7.3
vs History
42
vs Industry
24
Median 3Y
12
Median 5Y
16.1
Industry
12.9
Forward
10.1
vs History
34
vs Industry
15
Median 3Y
21
Median 5Y
16.9
Industry
10.8
vs History
23
vs Industry
7
Median 3Y
36.9
Median 5Y
21.8
Industry
15
vs History
90
vs Industry
39
Median 3Y
1.4
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

ELD Competitors Multiples
Elders Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Elders Ltd
ASX:ELD
1.2B AUD 0.4 27.2 17.1 17.1
US
Archer-Daniels-Midland Co
XETRA:ADM
20.3B EUR 0.3 12.7 9.8 15.2
SG
Wilmar International Ltd
SGX:F34
19.1B SGD 0.2 12.6 3.9 6
CN
Tongwei Co Ltd
SSE:600438
72.6B CNY 0.8 -8.2 -14.8 -14.8
US
Bunge Ltd
NYSE:BG
10.3B USD 0.2 9 6 7.7
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13.7 7.9 9.6
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31.8B MYR 1.7 17.1 10.6 18.6
CN
New Hope Liuhe Co Ltd
SZSE:000876
43.8B CNY 0.4 107 72.2 72.2
US
Darling Ingredients Inc
NYSE:DAR
5.4B USD 0.9 31.4 11.3 29.6
MY
IOI Corporation Bhd
KLSE:IOICORP
22.6B MYR 2.1 17.5 14.5 19.1
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.7B MYR 1 37.1 10.4 16.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Elders Ltd
ASX:ELD
Average EV/EBITDA: 16.4
17.1
41%
0.4
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.8
13%
0.8
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -14.8 N/A N/A
US
Bunge Ltd
NYSE:BG
6
7%
0.9
US
Ingredion Inc
NYSE:INGR
7.9
4%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.6
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
72.2
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
11.3
26%
0.4
MY
IOI Corporation Bhd
KLSE:IOICORP
14.5
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.4
8%
1.3