OEL Relative Valuation - ADM Hamburg AG

Watchlist Manager

Watchlist

Price: 242 EUR 6.14%

Market Cap: €181.5m

A	ADM Hamburg AG F:OEL	DE
B	Bank of Gansu Co Ltd HKEX:2139	CN
	Fbc Holding Inc OTC:FBCD	US

Relative Value

The Relative Value of one OEL stock under the Base Case scenario is 297.38 EUR. Compared to the current market price of 242 EUR, ADM Hamburg AG is Undervalued by 19%.

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.

What is Relative Valuation?

How is Relative Value calculated?

OEL Relative Value

Base Case

Undervaluation 19%

Relative Value

Price

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
DE	A	ADM Hamburg AG F:OEL	181.2m EUR	0.4	710.6	7.3	16
US	A	Archer-Daniels-Midland Co XETRA:ADM	29.5B EUR	0.4	32.2	15.7	28.8
US		Bunge Ltd NYSE:BG	24.3B USD	0.3	29.7	15.2	22.1
SG		Wilmar International Ltd SGX:F34	22.9B SGD	0.3	12.8	4.7	7.4
CN		Tongwei Co Ltd SSE:600438	78.6B CNY	0.9	-9.4	-16.2	-16.2
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	40.1B MYR	2.2	21.6	13.1	23.1
US		Darling Ingredients Inc NYSE:DAR	9.3B USD	1.5	148.2	14.2	31.6
US		Ingredion Inc NYSE:INGR	7B USD	1	9.6	6.2	7.5
MY		IOI Corporation Bhd KLSE:IOICORP	25.5B MYR	2.2	16	14.2	18.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	21.8B MYR	0.9	22.3	9.1	13.2
CN		New Hope Liuhe Co Ltd SZSE:000876	37.1B CNY	0.3	37.4	26.9	26.9

				Revenue Growth	P/S to Growth
DE	A	ADM Hamburg AG F:OEL	Average P/S: 0.9 0.4	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	0.4	2%	0.2
US		Bunge Ltd NYSE:BG	0.3	12%	0
SG		Wilmar International Ltd SGX:F34	0.3	6%	0
CN		Tongwei Co Ltd SSE:600438	0.9	12%	0.1
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	2.2	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	1.5	5%	0.3
US		Ingredion Inc NYSE:INGR	1	3%	0.3
MY		IOI Corporation Bhd KLSE:IOICORP	2.2	3%	0.7
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	0.9	3%	0.3
CN		New Hope Liuhe Co Ltd SZSE:000876	0.3	5%	0.1

				Earnings Growth	PEG
DE	A	ADM Hamburg AG F:OEL	Average P/E: 104 710.6	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	32.2	25%	1.3
US		Bunge Ltd NYSE:BG	29.7	37%	0.8
SG		Wilmar International Ltd SGX:F34	12.8	0%	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -9.4	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	21.6	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	148.2	130%	1.1
US		Ingredion Inc NYSE:INGR	9.6	4%	2.4
MY		IOI Corporation Bhd KLSE:IOICORP	16	0%	N/A
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	22.3	20%	1.1
CN		New Hope Liuhe Co Ltd SZSE:000876	37.4	99%	0.4

				EBITDA Growth	EV/EBITDA to Growth
DE	A	ADM Hamburg AG F:OEL	Average EV/EBITDA: 12.6 7.3	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	15.7	18%	0.9
US		Bunge Ltd NYSE:BG	15.2	25%	0.6
SG		Wilmar International Ltd SGX:F34	4.7	6%	0.8
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -16.2	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	13.1	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	14.2	25%	0.6
US		Ingredion Inc NYSE:INGR	6.2	4%	1.5
MY		IOI Corporation Bhd KLSE:IOICORP	14.2	7%	2
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	9.1	5%	1.8
CN		New Hope Liuhe Co Ltd SZSE:000876	26.9	84%	0.3

				EBIT Growth	EV/EBIT to Growth
DE	A	ADM Hamburg AG F:OEL	Average EV/EBIT: 19.5 16	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	28.8	22%	1.3
US		Bunge Ltd NYSE:BG	22.1	31%	0.7
SG		Wilmar International Ltd SGX:F34	7.4	3%	2.5
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -16.2	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	23.1	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	31.6	38%	0.8
US		Ingredion Inc NYSE:INGR	7.5	4%	1.9
MY		IOI Corporation Bhd KLSE:IOICORP	18.1	7%	2.6
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	13.2	5%	2.6
CN		New Hope Liuhe Co Ltd SZSE:000876	26.9	67%	0.4

ADM Hamburg AG
F:OEL

Relative Value

Valuation Multiples

Multiples Across Competitors

OEL Competitors Multiples
ADM Hamburg AG Competitors

See Also

Company

Help

Tools

Stocks

ADM Hamburg AG F:OEL

Relative Value

Valuation Multiples

Multiples Across Competitors

OEL Competitors Multiples ADM Hamburg AG Competitors

See Also

Company

Help

Tools

Stocks

ADM Hamburg AG
F:OEL

OEL Competitors Multiples
ADM Hamburg AG Competitors