FAREAST Relative Valuation - Far East Holdings Bhd

Watchlist Manager

Watchlist

Price: 4.02 MYR Market Closed

Market Cap: 2.4B MYR

F	Far East Holdings Bhd KLSE:FAREAST	MY

Relative Value

The Relative Value of one FAREAST stock under the Base Case scenario is 4.24 MYR. Compared to the current market price of 4.02 MYR, Far East Holdings Bhd is Undervalued by 5%.

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?

FAREAST Relative Value

Base Case

Undervaluation 5%

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
MY	F	Far East Holdings Bhd KLSE:FAREAST	2.4B MYR	2.2	10	8.6	10.2
US	A	Archer-Daniels-Midland Co XETRA:ADM	29.5B EUR	0.4	32	15.7	28.7
US		Bunge Ltd NYSE:BG	24.3B USD	0.3	29.7	15.2	22.1
SG		Wilmar International Ltd SGX:F34	22.7B SGD	0.3	12.6	4.6	7.3
CN		Tongwei Co Ltd SSE:600438	78.4B CNY	0.9	-9.4	-16.2	-16.2
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	40.5B MYR	2.2	21.8	13.2	23.3
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	25.7B MYR	2.2	16.1	14.4	18.3
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	22.1B MYR	0.9	22.5	9.2	13.3
CN		New Hope Liuhe Co Ltd SZSE:000876	37B CNY	0.3	37.2	26.8	26.8

				Revenue Growth	P/S to Growth
MY	F	Far East Holdings Bhd KLSE:FAREAST	Average P/S: 1.1 2.2	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
MY	F	Far East Holdings Bhd KLSE:FAREAST	Average P/E: 34 10	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	32	25%	1.3
US		Bunge Ltd NYSE:BG	29.7	37%	0.8
SG		Wilmar International Ltd SGX:F34	12.6	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	21.8	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	16.1	0%	N/A
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	22.5	20%	1.1
CN		New Hope Liuhe Co Ltd SZSE:000876	37.2	99%	0.4

				EBITDA Growth	EV/EBITDA to Growth
MY	F	Far East Holdings Bhd KLSE:FAREAST	Average EV/EBITDA: 12.8 8.6	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	4.6	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	13.2	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	14.4	7%	2.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	9.2	5%	1.8
CN		New Hope Liuhe Co Ltd SZSE:000876	26.8	84%	0.3

				EBIT Growth	EV/EBIT to Growth
MY	F	Far East Holdings Bhd KLSE:FAREAST	Average EV/EBIT: 18.9 10.2	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	28.7	22%	1.3
US		Bunge Ltd NYSE:BG	22.1	31%	0.7
SG		Wilmar International Ltd SGX:F34	7.3	3%	2.4
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -16.2	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	23.3	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	18.3	7%	2.6
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	13.3	5%	2.7
CN		New Hope Liuhe Co Ltd SZSE:000876	26.8	67%	0.4

Far East Holdings Bhd
KLSE:FAREAST

Relative Value

Valuation Multiples

Multiples Across Competitors

FAREAST Competitors Multiples
Far East Holdings Bhd Competitors

See Also

Company

Help

Tools

Stocks

Far East Holdings Bhd KLSE:FAREAST

Relative Value

Valuation Multiples

Multiples Across Competitors

FAREAST Competitors Multiples Far East Holdings Bhd Competitors

See Also

Company

Help

Tools

Stocks

Far East Holdings Bhd
KLSE:FAREAST

FAREAST Competitors Multiples
Far East Holdings Bhd Competitors