Wilmar International Ltd
SGX:F34

Watchlist Manager
Wilmar International Ltd Logo
Wilmar International Ltd
SGX:F34
Watchlist
Price: 3.05 SGD Market Closed
Market Cap: 19.5B SGD

Relative Value

The Relative Value of one F34 stock under the Base Case scenario is 4.82 SGD. Compared to the current market price of 3.05 SGD, Wilmar International Ltd is Undervalued by 37%.

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.

F34 Relative Value
Base Case
4.82 SGD
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
88
vs Industry
84
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9
Forward
0.2
vs History
14
vs Industry
41
Median 3Y
9.5
Median 5Y
10.1
Industry
16.2
Forward
9.9
vs History
22
vs Industry
30
Median 3Y
6
Median 5Y
5.8
Industry
9.5
vs History
vs Industry
25
Median 3Y
5.8
Median 5Y
5.5
Industry
17.2
vs History
84
vs Industry
67
Median 3Y
0.8
Median 5Y
0.9
Industry
1.5
vs History
90
vs Industry
89
Median 3Y
0.2
Median 5Y
0.3
Industry
1.1
Forward
0.2
vs History
65
vs Industry
61
Median 3Y
2.7
Median 5Y
2.8
Industry
4.7
vs History
80
vs Industry
65
Median 3Y
4.1
Median 5Y
4.4
Industry
10
Forward
3.6
vs History
58
vs Industry
57
Median 3Y
5.9
Median 5Y
6.3
Industry
12.9
Forward
5.5
vs History
20
vs Industry
34
Median 3Y
6.1
Median 5Y
6.1
Industry
10.7
vs History
vs Industry
41
Median 3Y
-7.6
Median 5Y
-3.7
Industry
14.9
vs History
92
vs Industry
87
Median 3Y
0.3
Median 5Y
0.4
Industry
1.1

Multiples Across Competitors

F34 Competitors Multiples
Wilmar International Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Wilmar International Ltd
SGX:F34
19B SGD 0.2 12.6 3.9 6
UK
Anglo-Eastern Plantations PLC
LSE:AEP
29.9B GBP 110.4 622.4 282.6 347.4
US
Archer-Daniels-Midland Co
XETRA:ADM
20.3B EUR 0.3 16.9 11.8 20.2
MY
Negri Sembilan Oil Palms Bhd
KLSE:NSOP
85.6B MYR 696.4 2 013.9 1 637.7 2 009.8
US
Bunge Ltd
NYSE:BG
10.5B USD 0.2 9.6 6 7.9
CN
Tongwei Co Ltd
SSE:600438
71.7B CNY 0.8 -8.1 -14.7 -14.7
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 14.2 7.6 9.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31B MYR 1.7 16.7 10.3 18.2
CN
New Hope Liuhe Co Ltd
SZSE:000876
43.4B CNY 0.4 15.6 21.1 21.1
MY
IOI Corporation Bhd
KLSE:IOICORP
22.3B MYR 2.1 17.3 14.4 18.9
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.7B MYR 0.9 34.9 10.4 16.3