Select Harvests Ltd
ASX:SHV

Watchlist Manager
Select Harvests Ltd Logo
Select Harvests Ltd
ASX:SHV
Watchlist
Price: 5.33 AUD 3.7% Market Closed
Market Cap: 757.4m AUD

Relative Value

The Relative Value of one SHV stock under the Base Case scenario is 4.58 AUD. Compared to the current market price of 5.33 AUD, Select Harvests Ltd is Overvalued by 14%.

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.

SHV Relative Value
Base Case
4.58 AUD
Overvaluation 14%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
69
vs Industry
23
Median 3Y
2.2
Median 5Y
2.4
Industry
0.9
Forward
2
vs History
0
vs Industry
1
Median 3Y
35.6
Median 5Y
35.6
Industry
16
Forward
20.6
vs History
19
vs Industry
9
Median 3Y
17.6
Median 5Y
18.2
Industry
9.6
vs History
vs Industry
22
Median 3Y
24.7
Median 5Y
23.9
Industry
17
vs History
11
vs Industry
45
Median 3Y
1.2
Median 5Y
1.3
Industry
1.4
vs History
84
vs Industry
15
Median 3Y
4
Median 5Y
4.2
Industry
1.1
Forward
3
vs History
0
vs Industry
1
Median 3Y
-22.6
Median 5Y
17.6
Industry
4.6
vs History
vs Industry
3
Median 3Y
-38.3
Median 5Y
-13.8
Industry
9.9
Forward
11.5
vs History
vs Industry
4
Median 3Y
-38.3
Median 5Y
-13.8
Industry
12.9
Forward
17.8
vs History
19
vs Industry
7
Median 3Y
30.5
Median 5Y
28.2
Industry
10.8
vs History
vs Industry
Median 3Y
-32.3
Median 5Y
-32.3
Industry
15
vs History
6
vs Industry
40
Median 3Y
1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

SHV Competitors Multiples
Select Harvests Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Select Harvests Ltd
ASX:SHV
731.8m AUD 2.2 487.9 -92.2 -92.2
US
Archer-Daniels-Midland Co
XETRA:ADM
20.6B EUR 0.3 12.7 9.9 15.4
SG
Wilmar International Ltd
SGX:F34
19.2B SGD 0.2 12.8 3.9 6.1
US
Bunge Ltd
NYSE:BG
10.4B USD 0.2 9.2 6.1 7.8
CN
Tongwei Co Ltd
SSE:600438
71.8B CNY 0.8 -8.1 -14.7 -14.7
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13.8 8 9.7
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
32.3B MYR 1.8 17.4 10.7 18.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.2B CNY 0.4 108 72.5 72.5
MY
IOI Corporation Bhd
KLSE:IOICORP
23B MYR 2.2 17.8 14.8 19.5
US
Darling Ingredients Inc
NYSE:DAR
5.2B USD 0.9 30.5 11.1 29.1
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.6B MYR 1 37 10.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Select Harvests Ltd
ASX:SHV
Average EV/EBITDA: 16.4
Negative Multiple: -92.2
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.9
13%
0.8
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.7
US
Bunge Ltd
NYSE:BG
6.1
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -14.7 N/A N/A
US
Ingredion Inc
NYSE:INGR
8
4%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.7
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
72.5
N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.8
8%
1.8
US
Darling Ingredients Inc
NYSE:DAR
11.1
26%
0.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Select Harvests Ltd
ASX:SHV
Average EV/EBIT: 21.7
Negative Multiple: -92.2
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15.4
2%
7.7
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
US
Bunge Ltd
NYSE:BG
7.8
6%
1.3
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -14.7 N/A N/A
US
Ingredion Inc
NYSE:INGR
9.7
3%
3.2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.9
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
72.5
N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.5
8%
2.4
US
Darling Ingredients Inc
NYSE:DAR
29.1
50%
0.6
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6