R

Ridley Corporation Ltd
ASX:RIC

Watchlist Manager
Ridley Corporation Ltd
ASX:RIC
Watchlist
Price: 2.505 AUD -1.38%
Market Cap: 791.2m AUD

Relative Value

The Relative Value of one RIC stock under the Base Case scenario is 3.379 AUD. Compared to the current market price of 2.505 AUD, Ridley Corporation Ltd is Undervalued by 26%.

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.

RIC Relative Value
Base Case
3.379 AUD
Undervaluation 26%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
64
Median 3Y
0.6
Median 5Y
0.5
Industry
0.9
Forward
0.6
vs History
17
vs Industry
38
Median 3Y
16.6
Median 5Y
15.7
Industry
15.8
Forward
16.5
vs History
65
vs Industry
34
Median 3Y
9
Median 5Y
8.7
Industry
9.8
vs History
60
vs Industry
32
Median 3Y
9.6
Median 5Y
6.1
Industry
17.4
vs History
9
vs Industry
31
Median 3Y
2.2
Median 5Y
1.9
Industry
1.5
vs History
7
vs Industry
68
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
Forward
0.6
vs History
7
vs Industry
35
Median 3Y
6.5
Median 5Y
6.3
Industry
4.7
vs History
33
vs Industry
35
Median 3Y
12
Median 5Y
12.3
Industry
9.9
Forward
8.3
vs History
33
vs Industry
44
Median 3Y
12
Median 5Y
12.3
Industry
12.7
Forward
11.8
vs History
69
vs Industry
34
Median 3Y
9.4
Median 5Y
8.7
Industry
10.8
vs History
57
vs Industry
17
Median 3Y
16.9
Median 5Y
12.2
Industry
15
vs History
11
vs Industry
24
Median 3Y
1.9
Median 5Y
1.7
Industry
1.1

Multiples Across Competitors

RIC Competitors Multiples
Ridley Corporation Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ridley Corporation Ltd
ASX:RIC
791.2m AUD 0.6 19.5 13 13
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
R
Ridley Corporation Ltd
ASX:RIC
Average EV/EBITDA: 9.7
13
23%
0.6
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
R
Ridley Corporation Ltd
ASX:RIC
Average EV/EBIT: 15.3
13
11%
1.2
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