Relative Value

The Relative Value of one IMC stock under the Base Case scenario is hidden PLN. Compared to the current market price of 29.6 PLN, IMC SA is hidden .

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.

IMC Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

IMC Competitors Multiples
IMC SA Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UA
IMC SA
WSE:IMC
1.1B PLN 1.6 3.4 8.1 -21.9
US
Archer-Daniels-Midland Co
XETRA:ADM
27.6B EUR 0.4 27.3 16.7 29.5
US
Bunge Ltd
NYSE:BG
21.8B USD 0.4 16.5 14 18.9
SG
Wilmar International Ltd
SGX:F34
20.2B SGD 0.2 13.3 3.4 5.3
CN
Tongwei Co Ltd
SSE:600438
91.6B CNY 1 -11 -17.9 -17.9
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
39.1B MYR 2.1 21 12.8 22.5
US
Ingredion Inc
NYSE:INGR
7.4B USD 1 11.2 6.5 7.8
US
Darling Ingredients Inc
NYSE:DAR
6.7B USD 1.1 62.1 12.2 28.4
MY
IOI Corporation Bhd
KLSE:IOICORP
25.1B MYR 2.1 21.3 14.9 19.2
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.4B CNY 0.4 39.6 27.6 27.6
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.4B MYR 0.9 27.4 9.7 14.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UA
I
IMC SA
WSE:IMC
Average EV/EBITDA: 12.6
8.1
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
16.7
11%
1.5
US
Bunge Ltd
NYSE:BG
14
25%
0.6
SG
Wilmar International Ltd
SGX:F34
3.4
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -17.9 N/A N/A
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
12.8
N/A N/A
US
Ingredion Inc
NYSE:INGR
6.5
4%
1.6
US
Darling Ingredients Inc
NYSE:DAR
12.2
21%
0.6
MY
IOI Corporation Bhd
KLSE:IOICORP
14.9
6%
2.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
27.6
84%
0.3
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
9.7
4%
2.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UA
I
IMC SA
WSE:IMC
Average EV/EBIT: 19.3
Negative Multiple: -21.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
29.5
7%
4.2
US
Bunge Ltd
NYSE:BG
18.9
22%
0.9
SG
Wilmar International Ltd
SGX:F34
5.3
7%
0.8
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -17.9 N/A N/A
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
22.5
N/A N/A
US
Ingredion Inc
NYSE:INGR
7.8
4%
1.9
US
Darling Ingredients Inc
NYSE:DAR
28.4
41%
0.7
MY
IOI Corporation Bhd
KLSE:IOICORP
19.2
5%
3.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
27.6
67%
0.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
14.5
5%
2.9