LND Relative Valuation - Brasilagro Companhia Brasileira de Propriedades Agricolas

Watchlist Manager

Watchlist

Price: 4.21 USD 1.45%

Market Cap: $419.4m

Relative Value

The Relative Value of one LND stock under the Base Case scenario is 3.26 USD. Compared to the current market price of 4.21 USD, Brasilagro Companhia Brasileira de Propriedades Agricolas is Overvalued by 23%.

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?

LND Relative Value

Base Case

Overvaluation 23%

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
BR		Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND	2.2B USD	2.5	-1 391.2	-102.5	-29.6
US	A	Archer-Daniels-Midland Co XETRA:ADM	28.1B EUR	0.4	30.3	14.9	27.3
US		Bunge Ltd NYSE:BG	23.6B USD	0.3	28.3	14.6	21.3
SG		Wilmar International Ltd SGX:F34	23.5B SGD	0.3	13	4.8	7.6
CN		Tongwei Co Ltd SSE:600438	82.4B CNY	0.9	-9.9	-16.7	-16.7
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	40.8B MYR	2.2	21.9	13.3	23.4
US		Darling Ingredients Inc NYSE:DAR	8.7B USD	1.4	139.6	13.6	30.3
US		Ingredion Inc NYSE:INGR	6.9B USD	1	9.5	6.1	7.4
MY		IOI Corporation Bhd KLSE:IOICORP	25.4B MYR	2.2	15.9	14.2	18
CN		New Hope Liuhe Co Ltd SZSE:000876	38.9B CNY	0.4	39.2	27.5	27.5
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	22.2B MYR	0.9	22.7	9.2	13.4

				Revenue Growth	P/S to Growth
BR		Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND	Average P/S: 1.1 2.5	13%	0.2
US	A	Archer-Daniels-Midland Co XETRA:ADM	0.4	2%	0.2
US		Bunge Ltd NYSE:BG	0.3	11%	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	1.4	5%	0.3
US		Ingredion Inc NYSE:INGR	1	3%	0.3
MY		IOI Corporation Bhd KLSE:IOICORP	2.2	3%	0.7
CN		New Hope Liuhe Co Ltd SZSE:000876	0.4	5%	0.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	0.9	3%	0.3

				Earnings Growth	PEG
BR		Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND	Average P/E: 35.6 Negative Multiple: -1 391.2	21%	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	30.3	25%	1.2
US		Bunge Ltd NYSE:BG	28.3	37%	0.8
SG		Wilmar International Ltd SGX:F34	13	0%	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -9.9	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	21.9	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	139.6	130%	1.1
US		Ingredion Inc NYSE:INGR	9.5	4%	2.4
MY		IOI Corporation Bhd KLSE:IOICORP	15.9	0%	N/A
CN		New Hope Liuhe Co Ltd SZSE:000876	39.2	99%	0.4
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	22.7	20%	1.1

				EBITDA Growth	EV/EBITDA to Growth
BR		Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND	Average EV/EBITDA: 13.1 Negative Multiple: -102.5	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	14.9	18%	0.8
US		Bunge Ltd NYSE:BG	14.6	25%	0.6
SG		Wilmar International Ltd SGX:F34	4.8	6%	0.8
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -16.7	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	13.3	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	13.6	25%	0.5
US		Ingredion Inc NYSE:INGR	6.1	4%	1.5
MY		IOI Corporation Bhd KLSE:IOICORP	14.2	7%	2
CN		New Hope Liuhe Co Ltd SZSE:000876	27.5	84%	0.3
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	9.2	5%	1.8

				EBIT Growth	EV/EBIT to Growth
BR		Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND	Average EV/EBIT: 19.6 Negative Multiple: -29.6	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	27.3	22%	1.2
US		Bunge Ltd NYSE:BG	21.3	31%	0.7
SG		Wilmar International Ltd SGX:F34	7.6	15%	0.5
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -16.7	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	23.4	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	30.3	32%	0.9
US		Ingredion Inc NYSE:INGR	7.4	4%	1.9
MY		IOI Corporation Bhd KLSE:IOICORP	18	5%	3.6
CN		New Hope Liuhe Co Ltd SZSE:000876	27.5	67%	0.4
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	13.4	6%	2.2

Brasilagro Companhia Brasileira de Propriedades Agricolas
NYSE:LND

Relative Value

Valuation Multiples

Multiples Across Competitors

LND Competitors Multiples
Brasilagro Companhia Brasileira de Propriedades Agricolas Competitors

See Also

Company

Help

Tools

Stocks

Brasilagro Companhia Brasileira de Propriedades Agricolas NYSE:LND

Relative Value

Valuation Multiples

Multiples Across Competitors

LND Competitors Multiples Brasilagro Companhia Brasileira de Propriedades Agricolas Competitors

See Also

Company

Help

Tools

Stocks

Brasilagro Companhia Brasileira de Propriedades Agricolas
NYSE:LND

LND Competitors Multiples
Brasilagro Companhia Brasileira de Propriedades Agricolas Competitors