5VJ Relative Valuation - Halcyon Agri Corporation Ltd

Watchlist Manager

Watchlist

Price: 0.41 SGD Market Closed

Market Cap: S$654m

	Halcyon Agri Corporation Ltd SGX:5VJ	SG
	Educational Development Corp NASDAQ:EDUC	US

Relative Value

The Relative Value of one 5VJ stock under the Base Case scenario is 1.19 SGD. Compared to the current market price of 0.41 SGD, Halcyon Agri Corporation Ltd is Undervalued by 65%.

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?

5VJ Relative Value

Base Case

Undervaluation 65%

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
SG	Halcyon Agri Corporation Ltd SGX:5VJ	654m SGD	0.1	-9.1	19.4	41.4
SA	Saudi Basic Industries Corporation SJSC SAU:2010	228.3B SAR	2	-8.8	11.1	33.9
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	45.6B USD	8.1	25.7	189.4	189.4
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	443.3T IDR	4.7	14.9	111.1	111.1
US	Dow Inc NYSE:DOW	25.8B USD	0.7	-10.4	13.5	170.5
UK	LyondellBasell Industries NV NYSE:LYB	23B USD	0.8	-32.6	15	40.2
CN	Hengli Petrochemical Co Ltd SSE:600346	142.7B CNY	0.7	20.5	19.4	19.4
TW	Nan Ya Plastics Corp TWSE:1303	585.3B TWD	2.3	129.5	24.9	176.6
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	108.1B CNY	0.3	146.8	28.4	28.4
KR	LG Chem Ltd KRX:051910	22.7T KRW	0.5	-12.5	5.8	31.5
US	Westlake Corp NYSE:WLK	13.9B USD	1.3	-9.7	17.2	-78.9

			Revenue Growth	P/S to Growth
SG	Halcyon Agri Corporation Ltd SGX:5VJ	Average P/S: 1.9 0.1	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	2	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	8.1	57%	0.1
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	4.7	57%	0.1
US	Dow Inc NYSE:DOW	0.7	2%	0.3
UK	LyondellBasell Industries NV NYSE:LYB	0.8	1%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	0.7	1%	0.7
TW	Nan Ya Plastics Corp TWSE:1303	2.3	9%	0.3
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	0.3	1%	0.3
KR	LG Chem Ltd KRX:051910	0.5	13%	0
US	Westlake Corp NYSE:WLK	1.3	4%	0.3

			Earnings Growth	PEG
SG	Halcyon Agri Corporation Ltd SGX:5VJ	Average P/E: 67.5 Negative Multiple: -9.1	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	Negative Multiple: -8.8	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	25.7	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	14.9	N/A	N/A
US	Dow Inc NYSE:DOW	Negative Multiple: -10.4	N/A	N/A
UK	LyondellBasell Industries NV NYSE:LYB	Negative Multiple: -32.6	N/A	N/A
CN	Hengli Petrochemical Co Ltd SSE:600346	20.5	17%	1.2
TW	Nan Ya Plastics Corp TWSE:1303	129.5	99%	1.3
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	146.8	82%	1.8
KR	LG Chem Ltd KRX:051910	Negative Multiple: -12.5	N/A	N/A
US	Westlake Corp NYSE:WLK	Negative Multiple: -9.7	N/A	N/A

			EBITDA Growth	EV/EBITDA to Growth
SG	Halcyon Agri Corporation Ltd SGX:5VJ	Average EV/EBITDA: 41.4 19.4	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	11.1	N/A	N/A
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
US	Dow Inc NYSE:DOW	13.5	19%	0.7
UK	LyondellBasell Industries NV NYSE:LYB	15	20%	0.8
CN	Hengli Petrochemical Co Ltd SSE:600346	19.4	32%	0.6
TW	Nan Ya Plastics Corp TWSE:1303	24.9	23%	1.1
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	28.4	70%	0.4
KR	LG Chem Ltd KRX:051910	5.8	25%	0.2
US	Westlake Corp NYSE:WLK	17.2	29%	0.6

			EBIT Growth	EV/EBIT to Growth
SG	Halcyon Agri Corporation Ltd SGX:5VJ	Average EV/EBIT: 84.2 41.4	N/A	N/A
SA	Saudi Basic Industries Corporation SJSC SAU:2010	33.9	25%	1.4
ID	Chandra Asri Pacific PT Tbk OTC:PTPIF	189.4	N/A	N/A
ID	Chandra Asri Petrochemical Tbk PT IDX:TPIA	111.1	N/A	N/A
US	Dow Inc NYSE:DOW	170.5	111%	1.5
UK	LyondellBasell Industries NV NYSE:LYB	40.2	44%	0.9
CN	Hengli Petrochemical Co Ltd SSE:600346	19.4	14%	1.4
TW	Nan Ya Plastics Corp TWSE:1303	176.6	113%	1.6
CN	Rongsheng Petrochemical Co Ltd SZSE:002493	28.4	20%	1.4
KR	LG Chem Ltd KRX:051910	31.5	92%	0.3
US	Westlake Corp NYSE:WLK	Negative Multiple: -78.9	N/A	N/A

Halcyon Agri Corporation Ltd
SGX:5VJ

Relative Value

Valuation Multiples

Multiples Across Competitors

5VJ Competitors Multiples
Halcyon Agri Corporation Ltd Competitors

See Also

Company

Help

Tools

Stocks

Halcyon Agri Corporation Ltd SGX:5VJ

Relative Value

Valuation Multiples

Multiples Across Competitors

5VJ Competitors Multiples Halcyon Agri Corporation Ltd Competitors

See Also

Company

Help

Tools

Stocks

Halcyon Agri Corporation Ltd
SGX:5VJ

5VJ Competitors Multiples
Halcyon Agri Corporation Ltd Competitors