Wilmar International Ltd
OTC:WLMIF

Watchlist Manager
Wilmar International Ltd Logo
Wilmar International Ltd
OTC:WLMIF
Watchlist
Price: 2.07 USD Market Closed
Market Cap: 12.9B USD
Section:
 

Relative Value

The Relative Value of one WLMIF stock under the Base Case scenario is 3.32 USD. Compared to the current market price of 2.07 USD, Wilmar International Ltd is Undervalued by 38%.

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.

WLMIF Relative Value
Base Case
3.32 USD
Undervaluation 38%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
87
vs Industry
84
Median 3Y
0.2
Median 5Y
0.2
Industry
1
Forward
0.2
More Details
12.5
P/E
P/E
Price to Earnings
12.5
vs History
17
vs Industry
41
Median 3Y
9.8
Median 5Y
10.1
Industry
16.1
Forward
12.2
More Details
10.7
P/OCF
P/OCF
Price to OCF
10.7
vs History
26
vs Industry
30
Median 3Y
8.8
Median 5Y
6.3
Industry
10
More Details
21.6
P/FCFE
P/FCFE
Price to FCFE
21.6
vs History
31
vs Industry
25
Median 3Y
20.6
Median 5Y
5.5
Industry
17.1
More Details
0.7
P/B
P/B
Price to Book Value
0.7
vs History
87
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
More Details
0.2
EV/S
EV/S
Enterprise Value to Sales
0.2
vs History
76
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1
Forward
0.2
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
41
vs Industry
61
Median 3Y
2.7
Median 5Y
2.8
Industry
4.8
More Details
4.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
4.1
vs History
58
vs Industry
65
Median 3Y
4.1
Median 5Y
4.2
Industry
10
Forward
4.1
More Details
6.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
6.4
vs History
38
vs Industry
57
Median 3Y
6
Median 5Y
6.1
Industry
13.2
Forward
6.8
More Details
11
EV/OCF
EV/OCF
Enterprise Value to OCF
11
vs History
22
vs Industry
34
Median 3Y
9.2
Median 5Y
6.5
Industry
11.4
More Details
124.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
124.2
vs History
3
vs Industry
41
Median 3Y
5.1
Median 5Y
-3.7
Industry
16.1
More Details
0.3
EV/IC
EV/IC
Enterprise Value to IC
0.3
vs History
76
vs Industry
87
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
More Details

Multiples Across Competitors

WLMIF Competitors Multiples
Wilmar International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Wilmar International Ltd
OTC:WLMIF
19.2B USD 0.2 12.5 4.1 6.4
US
Archer-Daniels-Midland Co
XETRA:ADM
23.9B EUR 0.3 23.5 12.5 22.1
US
Bunge Ltd
NYSE:BG
17.7B USD 0.3 13.4 12.2 16.5
CN
Tongwei Co Ltd
SSE:600438
93.6B CNY 1.1 -11.2 -22.8 -22.8
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
38.7B MYR 2.1 20.8 12.7 22.3
US
Ingredion Inc
NYSE:INGR
7B USD 1 10.7 6.2 7.5
MY
IOI Corporation Bhd
KLSE:IOICORP
25.3B MYR 2.2 21.5 15 19.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
41.7B CNY 0.4 41.9 28.8 28.8
US
Darling Ingredients Inc
NYSE:DAR
5.4B USD 0.9 50.4 10.8 25
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.3B MYR 0.9 27.3 9.6 14.4
CN
Jiangxi Zhengbang Technology Co Ltd
SZSE:002157
33.2B CNY 2.4 -436.9 -993.6 -993.6
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
Wilmar International Ltd
OTC:WLMIF
Average EV/EBITDA: 12.4
4.1
6%
0.7
US
A
Archer-Daniels-Midland Co
XETRA:ADM
12.5
10%
1.3
US
Bunge Ltd
NYSE:BG
12.2
24%
0.5
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -22.8 N/A N/A
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
12.7
N/A N/A
US
Ingredion Inc
NYSE:INGR
6.2
4%
1.5
MY
IOI Corporation Bhd
KLSE:IOICORP
15
6%
2.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
28.8
84%
0.3
US
Darling Ingredients Inc
NYSE:DAR
10.8
21%
0.5
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
9.6
4%
2.4
CN
Jiangxi Zhengbang Technology Co Ltd
SZSE:002157
Negative Multiple: -993.6 N/A N/A

See Also

Summary
WLMIF intrinsic value, competitors valuation, and company profile.
DCF Valuation
WLMIF stock valuation using Discount Cash Flow valuation method.
Relative Valuation
WLMIF stock valuation using valuation multiples.
Wall Street Estimates
WLMIF price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
WLMIF stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 304,500+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.