KSG Relative Valuation - KSG Agro SA

Watchlist Manager

Watchlist

Price: 3.56 PLN 0.99%

Market Cap: zł53.5m

K	KSG Agro SA WSE:KSG	UA
	Sunrise Energy Metals Ltd ASX:SRL	AU
	Caisse regionale de Credit Agricole Mutuel d'Ille-et-Vilaine PAR:CIV	FR

Multiples-Based Value

The Multiples-Based Value of one KSG stock under the Base Case scenario is 2.38 PLN. Compared to the current market price of 3.56 PLN, KSG Agro SA is Overvalued by 33%.

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?

KSG Multiples-Based Value

Base Case

Overvaluation 33%

Multiples-Based Value

Price zł3.56

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
UA	K	KSG Agro SA WSE:KSG	50.6m PLN	0.7	2.2	9	40.3
US	A	Archer-Daniels-Midland Co XETRA:ADM	28.8B EUR	0.4	32.1	15.7	28.8
US		Bunge Ltd NYSE:BG	24.6B USD	0.3	30.1	15.3	22.3
SG		Wilmar International Ltd SGX:F34	24.9B SGD	0.3	13.7	5	8
CN		Tongwei Co Ltd SSE:600438	73.8B CNY	0.8	-8.9	-15.6	-15.6
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	41.5B MYR	2.3	22.3	13.5	23.8
US		Darling Ingredients Inc NYSE:DAR	10B USD	1.6	158.8	14.9	33.2
US		Ingredion Inc NYSE:INGR	7.2B USD	1	9.8	6.3	7.6
MY		IOI Corporation Bhd KLSE:IOICORP	26.1B MYR	2.2	16.3	14.5	18.5
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	24.5B MYR	1	25	9.9	14.4
CN		New Hope Liuhe Co Ltd SZSE:000876	38B CNY	0.4	38.2	27.2	27.2

				Revenue Growth	P/S to Growth
UA	K	KSG Agro SA WSE:KSG	Average P/S: 1 0.7	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	0.4	2%	0.2
US		Bunge Ltd NYSE:BG	0.3	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	1.6	5%	0.3
US		Ingredion Inc NYSE:INGR	1	3%	0.3
MY		IOI Corporation Bhd KLSE:IOICORP	2.2	3%	0.7
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	1	3%	0.3
CN		New Hope Liuhe Co Ltd SZSE:000876	0.4	5%	0.1

				Earnings Growth	PEG
UA	K	KSG Agro SA WSE:KSG	Average P/E: 34.9 2.2	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	32.1	25%	1.3
US		Bunge Ltd NYSE:BG	30.1	37%	0.8
SG		Wilmar International Ltd SGX:F34	13.7	0%	N/A
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -8.9	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	22.3	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	158.8	130%	1.2
US		Ingredion Inc NYSE:INGR	9.8	4%	2.5
MY		IOI Corporation Bhd KLSE:IOICORP	16.3	0%	N/A
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	25	20%	1.2
CN		New Hope Liuhe Co Ltd SZSE:000876	38.2	99%	0.4

				EBITDA Growth	EV/EBITDA to Growth
UA	K	KSG Agro SA WSE:KSG	Average EV/EBITDA: 13.1 9	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	15.7	18%	0.9
US		Bunge Ltd NYSE:BG	15.3	25%	0.6
SG		Wilmar International Ltd SGX:F34	5	6%	0.8
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.6	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	13.5	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	14.9	25%	0.6
US		Ingredion Inc NYSE:INGR	6.3	4%	1.6
MY		IOI Corporation Bhd KLSE:IOICORP	14.5	7%	2.1
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	9.9	5%	2
CN		New Hope Liuhe Co Ltd SZSE:000876	27.2	84%	0.3

				EBIT Growth	EV/EBIT to Growth
UA	K	KSG Agro SA WSE:KSG	Average EV/EBIT: 22.4 40.3	N/A	N/A
US	A	Archer-Daniels-Midland Co XETRA:ADM	28.8	22%	1.3
US		Bunge Ltd NYSE:BG	22.3	31%	0.7
SG		Wilmar International Ltd SGX:F34	8	3%	2.7
CN		Tongwei Co Ltd SSE:600438	Negative Multiple: -15.6	N/A	N/A
MY	S	Sime Darby Plantation Bhd KLSE:SIMEPLT	23.8	N/A	N/A
US		Darling Ingredients Inc NYSE:DAR	33.2	38%	0.9
US		Ingredion Inc NYSE:INGR	7.6	4%	1.9
MY		IOI Corporation Bhd KLSE:IOICORP	18.5	7%	2.6
MY	K	Kuala Lumpur Kepong Bhd KLSE:KLK	14.4	5%	2.9
CN		New Hope Liuhe Co Ltd SZSE:000876	27.2	67%	0.4

KSG Agro SA
WSE:KSG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KSG Competitors Multiples
KSG Agro SA Competitors

See Also

Company

Help

Tools

Stocks

KSG Agro SA WSE:KSG

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

KSG Competitors Multiples KSG Agro SA Competitors

See Also

Company

Help

Tools

Stocks

KSG Agro SA
WSE:KSG

KSG Competitors Multiples
KSG Agro SA Competitors