SWKPLNT Relative Valuation - Sarawak Plantation Bhd

Watchlist Manager

Watchlist

Price: 3.67 MYR -0.81%

Market Cap: 1B MYR

S	Sarawak Plantation Bhd KLSE:SWKPLNT	MY

Multiples-Based Value

The Multiples-Based Value for Sarawak Plantation Bhd (SWKPLNT) under the Base Case is 2.3 MYR. Compared with the current market price of 3.67 MYR, the stock appears Overvalued by 37%.

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?

SWKPLNT Multiples-Based Value

Base Case

Overvaluation 37%

Multiples-Based Value

Price MYR3.67

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	S	Sarawak Plantation Bhd KLSE:SWKPLNT	1B MYR	1.8	9.7	5.2	7
US	A	Archer-Daniels-Midland Co XETRA:ADM	30.1B EUR	0.4	32.6	15.9	29.1
US		Bunge Ltd NYSE:BG	24.6B USD	0.3	30.1	15.3	22.3
SG		Wilmar International Ltd SGX:F34	24.5B SGD	0.3	13.5	5	7.8
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	42.7B MYR	2.3	23	13.9	24.5
CN		Tongwei Co Ltd SSE:600438	70.4B CNY	0.8	-8.4	-15.1	-15.1
US		Darling Ingredients Inc NYSE:DAR	10B USD	1.6	160	15	33.4
US		Ingredion Inc NYSE:INGR	7.1B USD	1	9.8	6.3	7.6
MY		IOI Corporation Bhd KLSE:IOICORP	26.4B MYR	2.2	16.6	14.7	18.7
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	24.7B MYR	1	25.2	10	14.5
CN		New Hope Liuhe Co Ltd SZSE:000876	37.7B CNY	0.4	37.9	27.1	27.1

				Revenue Growth	P/S to Growth
MY	S	Sarawak Plantation Bhd KLSE:SWKPLNT	Average P/S: 1.1 1.8	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
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	2.3	N/A	N/A
CN		Tongwei Co Ltd SSE:600438	0.8	12%	0.1
US		Darling Ingredients Inc NYSE:DAR	1.6	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	1	3%	0.3
CN		New Hope Liuhe Co Ltd SZSE:000876	0.4	5%	0.1

				Earnings Growth	PEG
MY	S	Sarawak Plantation Bhd KLSE:SWKPLNT	Average P/E: 35.8 9.7	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	32.6	25%	1.3
US		Bunge Ltd NYSE:BG	30.1	37%	0.8
SG		Wilmar International Ltd SGX:F34	13.5	0%	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	23	N/A	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -8.4	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	160	130%	1.2
US		Ingredion Inc NYSE:INGR	9.8	4%	2.5
MY		IOI Corporation Bhd KLSE:IOICORP	16.6	0%	N/A
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	25.2	20%	1.3
CN		New Hope Liuhe Co Ltd SZSE:000876	37.9	99%	0.4

				EBITDA Growth	EV/EBITDA to Growth
MY	S	Sarawak Plantation Bhd KLSE:SWKPLNT	Average EV/EBITDA: 12.8 5.2	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	15.9	18%	0.9
US		Bunge Ltd NYSE:BG	15.3	25%	0.6
SG		Wilmar International Ltd SGX:F34	5	6%	0.8
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	13.9	N/A	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.1	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	15	25%	0.6
US		Ingredion Inc NYSE:INGR	6.3	4%	1.6
MY		IOI Corporation Bhd KLSE:IOICORP	14.7	7%	2.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	10	5%	2
CN		New Hope Liuhe Co Ltd SZSE:000876	27.1	84%	0.3

				EBIT Growth	EV/EBIT to Growth
MY	S	Sarawak Plantation Bhd KLSE:SWKPLNT	Average EV/EBIT: 19.2 7	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	29.1	22%	1.3
US		Bunge Ltd NYSE:BG	22.3	31%	0.7
SG		Wilmar International Ltd SGX:F34	7.8	3%	2.6
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	24.5	N/A	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.1	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	33.4	38%	0.9
US		Ingredion Inc NYSE:INGR	7.6	4%	1.9
MY		IOI Corporation Bhd KLSE:IOICORP	18.7	7%	2.7
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	14.5	5%	2.9
CN		New Hope Liuhe Co Ltd SZSE:000876	27.1	67%	0.4

Sarawak Plantation Bhd
KLSE:SWKPLNT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SWKPLNT Competitors Multiples
Sarawak Plantation Bhd Competitors

See Also

Company

Help

Tools

Stocks

Sarawak Plantation Bhd KLSE:SWKPLNT

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

SWKPLNT Competitors Multiples Sarawak Plantation Bhd Competitors

See Also

Company

Help

Tools

Stocks

Sarawak Plantation Bhd
KLSE:SWKPLNT

SWKPLNT Competitors Multiples
Sarawak Plantation Bhd Competitors