A

ADM Hamburg AG
F:OEL

Watchlist Manager
ADM Hamburg AG
F:OEL
Watchlist
Price: 230 EUR Market Closed
Market Cap: 172.5m EUR

Relative Value

The Relative Value of one OEL stock under the Base Case scenario is hidden EUR. Compared to the current market price of 230 EUR, ADM Hamburg AG is hidden .

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.

OEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
55
vs Industry
71
Median 3Y
0.4
Median 5Y
0.5
Industry
1
vs History
9
vs Industry
9
Median 3Y
622.5
Median 5Y
-44.6
Industry
16.2
vs History
58
vs Industry
64
Median 3Y
6.7
Median 5Y
9.6
Industry
10
vs History
9
vs Industry
53
Median 3Y
3.5
Median 5Y
17.5
Industry
17.6
vs History
66
vs Industry
13
Median 3Y
3.6
Median 5Y
4
Industry
1.5
vs History
55
vs Industry
76
Median 3Y
0.4
Median 5Y
0.5
Industry
1.2
vs History
68
vs Industry
78
Median 3Y
1.5
Median 5Y
2
Industry
4.8
vs History
77
vs Industry
25
Median 3Y
8.3
Median 5Y
12.5
Industry
10.1
vs History
53
vs Industry
31
Median 3Y
15.2
Median 5Y
16.3
Industry
13.3
vs History
58
vs Industry
66
Median 3Y
6.7
Median 5Y
9.6
Industry
11.4
vs History
vs Industry
54
Median 3Y
-15.6
Median 5Y
-14.5
Industry
16.2
vs History
77
vs Industry
42
Median 3Y
1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

OEL Competitors Multiples
ADM Hamburg AG Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
DE
ADM Hamburg AG
F:OEL
172.2m EUR 0.4 675.4 6.9 15.2
US
Archer-Daniels-Midland Co
XETRA:ADM
27.2B EUR 0.4 26.6 13.9 24.5
US
Bunge Ltd
NYSE:BG
20.9B USD 0.3 15.8 13.6 18.3
SG
Wilmar International Ltd
SGX:F34
19.8B SGD 0.2 13 4.2 6.6
CN
Tongwei Co Ltd
SSE:600438
90.1B CNY 1 -10.8 -22.4 -22.4
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
38.7B MYR 2.1 20.8 12.6 22.3
US
Ingredion Inc
NYSE:INGR
7.3B USD 1 11.1 6.4 7.7
US
Darling Ingredients Inc
NYSE:DAR
6.3B USD 1.1 58.1 11.7 27.2
MY
IOI Corporation Bhd
KLSE:IOICORP
25.2B MYR 2.2 21.4 14.9 19.3
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.8B CNY 0.4 40.1 27.8 27.8
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.3B MYR 0.9 27.3 9.6 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
DE
A
ADM Hamburg AG
F:OEL
Average EV/EBITDA: 12.2
6.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.9
11%
1.3
US
Bunge Ltd
NYSE:BG
13.6
25%
0.5
SG
Wilmar International Ltd
SGX:F34
4.2
6%
0.7
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -22.4 N/A N/A
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
12.6
N/A N/A
US
Ingredion Inc
NYSE:INGR
6.4
4%
1.6
US
Darling Ingredients Inc
NYSE:DAR
11.7
21%
0.6
MY
IOI Corporation Bhd
KLSE:IOICORP
14.9
6%
2.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
27.8
84%
0.3
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
9.6
4%
2.4