Duxton Farms Ltd
ASX:DBF

Watchlist Manager
Duxton Farms Ltd Logo
Duxton Farms Ltd
ASX:DBF
Watchlist
Price: 1.345 AUD 0.75%
Market Cap: 55.4m 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 1.345 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
93
vs Industry
9
Median 3Y
4.2
Median 5Y
4.1
Industry
0.9
vs History
19
vs Industry
Median 3Y
-8.9
Median 5Y
-8.9
Industry
15.8
vs History
vs Industry
Median 3Y
-10.5
Median 5Y
-10.6
Industry
9.8
vs History
vs Industry
39
Median 3Y
-7.1
Median 5Y
-6.9
Industry
17.4
vs History
93
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.5
vs History
93
vs Industry
8
Median 3Y
6.1
Median 5Y
6.1
Industry
1.1
vs History
8
vs Industry
Median 3Y
-20.9
Median 5Y
-27.6
Industry
4.7
vs History
8
vs Industry
Median 3Y
-13.2
Median 5Y
-13.5
Industry
9.9
vs History
8
vs Industry
Median 3Y
-13.2
Median 5Y
-13.5
Industry
12.7
vs History
vs Industry
Median 3Y
-13.5
Median 5Y
-13.6
Industry
10.8
vs History
vs Industry
Median 3Y
-6
Median 5Y
-6.1
Industry
15
vs History
83
vs Industry
86
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
56.1m AUD 2.3 10.8 5.9 5.9
US
Archer-Daniels-Midland Co
XETRA:ADM
20.4B EUR 0.3 12.3 9.6 14.8
SG
Wilmar International Ltd
SGX:F34
20.7B SGD 0.2 13.2 4.1 6.3
CN
Tongwei Co Ltd
SSE:600438
90.3B CNY 0.9 -13.5 -22.5 -22.5
US
Bunge Ltd
NYSE:BG
9.7B USD 0.2 8.5 5.7 7.4
US
Ingredion Inc
NYSE:INGR
8.6B USD 1.2 13.3 7.7 9.3
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
33.7B MYR 1.8 18.1 11.1 19.6
CN
New Hope Liuhe Co Ltd
SZSE:000876
42.6B CNY 0.4 10.3 -463.3 -463.3
MY
IOI Corporation Bhd
KLSE:IOICORP
23B MYR 2.2 17.8 14.8 19.5
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.8B MYR 1 38.9 10.8 17
US
Darling Ingredients Inc
NYSE:DAR
4.7B USD 0.8 17 10.9 30.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Duxton Farms Ltd
ASX:DBF
Average EV/EBITDA: 9
5.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.6
13%
0.7
SG
Wilmar International Ltd
SGX:F34
4.1
6%
0.7
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -22.5
-8%
N/A
US
Bunge Ltd
NYSE:BG
5.7
7%
0.8
US
Ingredion Inc
NYSE:INGR
7.7
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.1
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -463.3 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.8
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.8
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.9
28%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Duxton Farms Ltd
ASX:DBF
Average EV/EBIT: 14.5
5.9
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.8
4%
3.7
SG
Wilmar International Ltd
SGX:F34
6.3
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -22.5
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.4
6%
1.2
US
Ingredion Inc
NYSE:INGR
9.3
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.6
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -463.3 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.5
8%
2.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
17
10%
1.7
US
Darling Ingredients Inc
NYSE:DAR
30.4
55%
0.6