Duxton Farms Ltd
ASX:DBF

Watchlist Manager
Duxton Farms Ltd Logo
Duxton Farms Ltd
ASX:DBF
Watchlist
Price: 1.34 AUD 3.08% Market Closed
Market Cap: 55.2m AUD

Relative Value

The Relative Value of one DBF stock under the Base Case scenario is hidden AUD. Compared to the current market price of 1.34 AUD, Duxton Farms Ltd 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.

DBF Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
96
vs Industry
21
Median 3Y
4.1
Median 5Y
4.1
Industry
0.9
vs History
4
vs Industry
6
Median 3Y
-8.6
Median 5Y
-8.6
Industry
16.1
vs History
vs Industry
Median 3Y
-9.3
Median 5Y
-9.9
Industry
9.6
vs History
vs Industry
39
Median 3Y
-7.1
Median 5Y
-6.8
Industry
17.2
vs History
93
vs Industry
81
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
vs History
90
vs Industry
14
Median 3Y
6.1
Median 5Y
6.1
Industry
1.1
vs History
4
vs Industry
38
Median 3Y
-20.9
Median 5Y
-27.2
Industry
4.7
vs History
4
vs Industry
45
Median 3Y
-13.2
Median 5Y
-13.5
Industry
10
vs History
4
vs Industry
53
Median 3Y
-13.2
Median 5Y
-13.5
Industry
12.9
vs History
vs Industry
Median 3Y
-13.6
Median 5Y
-13.7
Industry
10.7
vs History
vs Industry
Median 3Y
-6.2
Median 5Y
-6.2
Industry
15
vs History
80
vs Industry
77
Median 3Y
0.6
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

DBF Competitors Multiples
Duxton Farms Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Duxton Farms Ltd
ASX:DBF
55.2m AUD 2.1 75.2 7.5 7.5
US
Archer-Daniels-Midland Co
XETRA:ADM
20.5B EUR 0.3 12.9 9.9 15.4
SG
Wilmar International Ltd
SGX:F34
19.5B SGD 0.2 12.7 3.9 6.1
US
Bunge Ltd
NYSE:BG
10.8B USD 0.2 9.5 6.3 8.1
CN
Tongwei Co Ltd
SSE:600438
73.3B CNY 0.8 -10.9 -19.9 -19.9
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.5 9.1
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
32.5B MYR 1.8 17.5 10.8 19
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.4B CNY 0.4 10.8 -471.6 -471.6
MY
IOI Corporation Bhd
KLSE:IOICORP
22.8B MYR 2.1 17.7 14.7 19.3
US
Darling Ingredients Inc
NYSE:DAR
5.1B USD 0.9 18.1 11.3 31.5
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.5B MYR 1 36.8 10.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Duxton Farms Ltd
ASX:DBF
Average EV/EBITDA: 9.1
7.5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.9
13%
0.8
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.7
US
Bunge Ltd
NYSE:BG
6.3
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -19.9
-8%
N/A
US
Ingredion Inc
NYSE:INGR
7.5
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.8
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -471.6 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.7
8%
1.8
US
Darling Ingredients Inc
NYSE:DAR
11.3
26%
0.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Duxton Farms Ltd
ASX:DBF
Average EV/EBIT: 14.7
7.5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15.4
4%
3.8
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
US
Bunge Ltd
NYSE:BG
8.1
6%
1.3
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -19.9
-25%
N/A
US
Ingredion Inc
NYSE:INGR
9.1
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -471.6 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.3
8%
2.4
US
Darling Ingredients Inc
NYSE:DAR
31.5
55%
0.6
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6