R

Ridley Corporation Ltd
ASX:RIC

Watchlist Manager
Ridley Corporation Ltd
ASX:RIC
Watchlist
Price: 2.72 AUD Market Closed
Market Cap: 859.1m AUD
Have any thoughts about
Ridley Corporation Ltd?
Write Note

Relative Value

The Relative Value of one RIC stock under the Base Case scenario is 3.45 AUD. Compared to the current market price of 2.72 AUD, Ridley Corporation Ltd is Undervalued by 21%.

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
3.45 AUD
Undervaluation 21%
Relative Value
Price
R
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
3
vs Industry
64
Median 3Y
0.6
Median 5Y
0.5
Industry
1
Forward
0.6
vs History
9
vs Industry
38
Median 3Y
16.5
Median 5Y
15.5
Industry
16.8
Forward
17.8
vs History
60
vs Industry
34
Median 3Y
9
Median 5Y
8.7
Industry
9.9
vs History
31
vs Industry
32
Median 3Y
9.7
Median 5Y
6.6
Industry
17.3
vs History
3
vs Industry
31
Median 3Y
2.1
Median 5Y
1.7
Industry
1.5
vs History
3
vs Industry
68
Median 3Y
0.6
Median 5Y
0.5
Industry
1.1
Forward
0.7
vs History
3
vs Industry
35
Median 3Y
6.5
Median 5Y
6.3
Industry
4.8
vs History
30
vs Industry
35
Median 3Y
11.9
Median 5Y
12.3
Industry
10.5
Forward
8.5
vs History
30
vs Industry
44
Median 3Y
11.9
Median 5Y
12.3
Industry
13.6
Forward
11.6
vs History
58
vs Industry
34
Median 3Y
9.4
Median 5Y
8.8
Industry
11.1
vs History
47
vs Industry
17
Median 3Y
16.9
Median 5Y
12.8
Industry
15.5
vs History
3
vs Industry
24
Median 3Y
1.9
Median 5Y
1.5
Industry
1.1

Multiples Across Competitors

RIC Competitors Multiples
Ridley Corporation Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Ridley Corporation Ltd
ASX:RIC
859.1m AUD 0.7 21.6 14.2 14.2
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B EUR 0.3 13.3 9 13.1
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.4B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
94.5B CNY 1 -14.1 -23.1 -23.1
US
Bunge Ltd
NYSE:BG
11.2B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13 8.4 10.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.4B MYR 1.9 18.5 11.3 20
US
Darling Ingredients Inc
NYSE:DAR
5.5B USD 0.9 21.1 11.2 27.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.1B CNY 0.3 9.5 -446.7 -446.7
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
R
Ridley Corporation Ltd
ASX:RIC
Average EV/EBITDA: 9.5
14.2
24%
0.6
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9
-4%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
11.2
13%
0.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
R
Ridley Corporation Ltd
ASX:RIC
Average EV/EBIT: 14.3
14.2
13%
1.1
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
-16%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.4
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.2
5%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
27.8
20%
1.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2