Origin Agritech Ltd
NASDAQ:SEED

Watchlist Manager
Origin Agritech Ltd Logo
Origin Agritech Ltd
NASDAQ:SEED
Watchlist
Price: 1.07 USD -1.52% Market Closed
Market Cap: 7.7m USD

Relative Value

The Relative Value of one SEED stock under the Base Case scenario is 1.9 USD. Compared to the current market price of 1.07 USD, Origin Agritech Ltd is Undervalued by 44%.

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.

SEED Relative Value
Base Case
1.9 USD
Undervaluation 44%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
44
Median 3Y
1.3
Median 5Y
3.6
Industry
1
vs History
vs Industry
64
Median 3Y
-4.2
Median 5Y
-3.9
Industry
16.6
vs History
vs Industry
9
Median 3Y
-6.7
Median 5Y
-11.4
Industry
10.1
vs History
vs Industry
10
Median 3Y
-7.5
Median 5Y
-7
Industry
17.5
vs History
vs Industry
Median 3Y
-2.3
Median 5Y
-2.5
Industry
1.5
vs History
95
vs Industry
51
Median 3Y
1.2
Median 5Y
3.4
Industry
1.2
vs History
57
vs Industry
34
Median 3Y
8.4
Median 5Y
9.3
Industry
4.8
vs History
vs Industry
Median 3Y
-11
Median 5Y
-6.8
Industry
10.3
vs History
vs Industry
Median 3Y
-7.5
Median 5Y
-5.1
Industry
13.6
vs History
vs Industry
11
Median 3Y
-6.1
Median 5Y
-11.1
Industry
11
vs History
vs Industry
13
Median 3Y
-4.1
Median 5Y
-6.1
Industry
15.2
vs History
82
vs Industry
54
Median 3Y
1
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

SEED Competitors Multiples
Origin Agritech Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
CN
Origin Agritech Ltd
NASDAQ:SEED
8.3m USD 0.6 -9.4 -0.9 -0.9
US
Archer-Daniels-Midland Co
XETRA:ADM
24.5B EUR 0.3 26 13.1 22.7
SG
Wilmar International Ltd
SGX:F34
18B SGD 0.2 11.9 3.9 6.1
CN
Tongwei Co Ltd
SSE:600438
91.5B CNY 1 -10.3 -16.8 -16.8
US
Bunge Ltd
NYSE:BG
10.9B USD 0.2 7.9 6.4 8.3
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.3B MYR 1.9 18.4 11.3 20
US
Ingredion Inc
NYSE:INGR
8.1B USD 1.1 11.9 6.9 8.2
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.1B CNY 0.4 15.9 21.3 21.3
MY
IOI Corporation Bhd
KLSE:IOICORP
23.7B MYR 2.2 16.6 14.6 18.9
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.6B MYR 0.9 34.8 10.4 16.3
US
Darling Ingredients Inc
NYSE:DAR
4.9B USD 0.9 46.4 10.4 26.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
CN
Origin Agritech Ltd
NASDAQ:SEED
Average EV/EBITDA: 10.9
Negative Multiple: -0.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
11%
1.2
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -16.8 N/A N/A
US
Bunge Ltd
NYSE:BG
6.4
11%
0.6
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
US
Ingredion Inc
NYSE:INGR
6.9
4%
1.7
CN
New Hope Liuhe Co Ltd
SZSE:000876
21.3
91%
0.2
MY
IOI Corporation Bhd
KLSE:IOICORP
14.6
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.4
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.4
23%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
CN
Origin Agritech Ltd
NASDAQ:SEED
Average EV/EBIT: 16.5
Negative Multiple: -0.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
22.7
0%
N/A
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -16.8 N/A N/A
US
Bunge Ltd
NYSE:BG
8.3
6%
1.4
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Ingredion Inc
NYSE:INGR
8.2
4%
2.1
CN
New Hope Liuhe Co Ltd
SZSE:000876
21.3
N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
18.9
9%
2.1
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6
US
Darling Ingredients Inc
NYSE:DAR
26.5
51%
0.5