KLKBY Relative Valuation - Kuala Lumpur Kepong Bhd

Watchlist Manager

Watchlist

Price: 5.5 USD Market Closed

Market Cap: $6B

	Kuala Lumpur Kepong Bhd OTC:KLKBY	MY

Multiples-Based Value

The Multiples-Based Value for Kuala Lumpur Kepong Bhd (KLKBY) under the Base Case is 2.96 USD. Compared with the current market price of 5.5 USD, the stock appears Overvalued by 46%.

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?

KLKBY Multiples-Based Value

Base Case

Overvaluation 46%

Multiples-Based Value

Price $5.5

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	K	Kuala Lumpur Kepong Bhd OTC:KLKBY	24.4B USD	1	26	10.2	14.8
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	23.1	13.9	24.6
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	2.2	16.5	14.6	18.6
CN		New Hope Liuhe Co Ltd SZSE:000876	37.6B CNY	0.4	37.8	27	27
MY	U	United Plantations Bhd KLSE:UTDPLT	21.2B MYR	8.4	25.7	19.5	19.5

				Revenue Growth	P/S to Growth
MY	K	Kuala Lumpur Kepong Bhd OTC:KLKBY	Average P/S: 1.7 1	3%	0.3
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	2.2	3%	0.7
CN		New Hope Liuhe Co Ltd SZSE:000876	0.4	5%	0.1
MY	U	United Plantations Bhd KLSE:UTDPLT	8.4	N/A	N/A

				Earnings Growth	PEG
MY	K	Kuala Lumpur Kepong Bhd OTC:KLKBY	Average P/E: 37.8 26	20%	1.3
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	23.1	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	16.5	0%	N/A
CN		New Hope Liuhe Co Ltd SZSE:000876	37.8	99%	0.4
MY	U	United Plantations Bhd KLSE:UTDPLT	25.7	N/A	N/A

				EBITDA Growth	EV/EBITDA to Growth
MY	K	Kuala Lumpur Kepong Bhd OTC:KLKBY	Average EV/EBITDA: 14.3 10.2	5%	2
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	13.9	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	14.6	7%	2.1
CN		New Hope Liuhe Co Ltd SZSE:000876	27	84%	0.3
MY	U	United Plantations Bhd KLSE:UTDPLT	19.5	N/A	N/A

				EBIT Growth	EV/EBIT to Growth
MY	K	Kuala Lumpur Kepong Bhd OTC:KLKBY	Average EV/EBIT: 20.6 14.8	5%	3
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	24.6	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	18.6	7%	2.7
CN		New Hope Liuhe Co Ltd SZSE:000876	27	67%	0.4
MY	U	United Plantations Bhd KLSE:UTDPLT	19.5	N/A	N/A

Kuala Lumpur Kepong Bhd
OTC:KLKBY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KLKBY Competitors Multiples
Kuala Lumpur Kepong Bhd Competitors

See Also

Company

Help

Tools

Stocks

Kuala Lumpur Kepong Bhd OTC:KLKBY

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KLKBY Competitors Multiples Kuala Lumpur Kepong Bhd Competitors

See Also

Company

Help

Tools

Stocks

Kuala Lumpur Kepong Bhd
OTC:KLKBY

KLKBY Competitors Multiples
Kuala Lumpur Kepong Bhd Competitors