BWPT Relative Valuation - Eagle High Plantations Tbk PT

Watchlist Manager

Watchlist

Price: 127 IDR -1.55% Market Closed

Market Cap: Rp4T

	Eagle High Plantations Tbk PT IDX:BWPT	ID
M	Mesb Bhd KLSE:MESB	MY

Multiples-Based Value

The Multiples-Based Value of one BWPT stock under the Base Case scenario is 216.8 IDR. Compared to the current market price of 127 IDR, Eagle High Plantations Tbk PT is Undervalued by 41%.

Multiples-Based 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 Multiples-Based Value calculated?

BWPT Multiples-Based Value

Base Case

Undervaluation 41%

Multiples-Based Value

Price Rp127

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
ID		Eagle High Plantations Tbk PT IDX:BWPT	4T IDR	0.7	10.9	6.4	6.4
US	A	Archer-Daniels-Midland Co XETRA:ADM	30.3B EUR	0.4	32.8	16	29.3
US		Bunge Ltd NYSE:BG	25B USD	0.4	30.7	15.5	22.6
SG		Wilmar International Ltd SGX:F34	23.9B SGD	0.3	13.2	4.9	7.7
CN		Tongwei Co Ltd SSE:600438	73B CNY	0.8	-8.8	-15.5	-15.5
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	42.5B MYR	2.3	22.9	13.8	24.4
US		Darling Ingredients Inc NYSE:DAR	10.2B USD	1.7	162.8	15.2	33.9
US		Ingredion Inc NYSE:INGR	7.1B USD	1	9.8	6.3	7.6
MY		IOI Corporation Bhd KLSE:IOICORP	26.6B MYR	2.3	16.6	14.8	18.8
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	24.4B MYR	1	24.9	9.9	14.3
CN		New Hope Liuhe Co Ltd SZSE:000876	37.6B CNY	0.4	37.8	27	27

				Revenue Growth	P/S to Growth
ID		Eagle High Plantations Tbk PT IDX:BWPT	Average P/S: 1 0.7	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	0.4	2%	0.2
US		Bunge Ltd NYSE:BG	0.4	12%	0
SG		Wilmar International Ltd SGX:F34	0.3	6%	0
CN		Tongwei Co Ltd SSE:600438	0.8	12%	0.1
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	2.3	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	1.7	5%	0.3
US		Ingredion Inc NYSE:INGR	1	3%	0.3
MY		IOI Corporation Bhd KLSE:IOICORP	2.3	3%	0.8
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	1	3%	0.3
CN		New Hope Liuhe Co Ltd SZSE:000876	0.4	5%	0.1

				Earnings Growth	PEG
ID		Eagle High Plantations Tbk PT IDX:BWPT	Average P/E: 36.2 10.9	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	32.8	25%	1.3
US		Bunge Ltd NYSE:BG	30.7	37%	0.8
SG		Wilmar International Ltd SGX:F34	13.2	0%	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -8.8	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	22.9	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	162.8	130%	1.3
US		Ingredion Inc NYSE:INGR	9.8	4%	2.4
MY		IOI Corporation Bhd KLSE:IOICORP	16.6	0%	N/A
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	24.9	20%	1.2
CN		New Hope Liuhe Co Ltd SZSE:000876	37.8	99%	0.4

				EBITDA Growth	EV/EBITDA to Growth
ID		Eagle High Plantations Tbk PT IDX:BWPT	Average EV/EBITDA: 13 6.4	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	16	18%	0.9
US		Bunge Ltd NYSE:BG	15.5	25%	0.6
SG		Wilmar International Ltd SGX:F34	4.9	6%	0.8
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.5	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	13.8	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	15.2	25%	0.6
US		Ingredion Inc NYSE:INGR	6.3	4%	1.6
MY		IOI Corporation Bhd KLSE:IOICORP	14.8	7%	2.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	9.9	5%	2
CN		New Hope Liuhe Co Ltd SZSE:000876	27	84%	0.3

				EBIT Growth	EV/EBIT to Growth
ID		Eagle High Plantations Tbk PT IDX:BWPT	Average EV/EBIT: 19.2 6.4	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	29.3	22%	1.3
US		Bunge Ltd NYSE:BG	22.6	31%	0.7
SG		Wilmar International Ltd SGX:F34	7.7	3%	2.6
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.5	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	24.4	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	33.9	38%	0.9
US		Ingredion Inc NYSE:INGR	7.6	4%	1.9
MY		IOI Corporation Bhd KLSE:IOICORP	18.8	7%	2.7
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	14.3	5%	2.9
CN		New Hope Liuhe Co Ltd SZSE:000876	27	67%	0.4

Eagle High Plantations Tbk PT
IDX:BWPT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BWPT Competitors Multiples
Eagle High Plantations Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Eagle High Plantations Tbk PT IDX:BWPT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BWPT Competitors Multiples Eagle High Plantations Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Eagle High Plantations Tbk PT
IDX:BWPT

BWPT Competitors Multiples
Eagle High Plantations Tbk PT Competitors