Select Harvests Ltd
ASX:SHV

Watchlist Manager
Select Harvests Ltd Logo
Select Harvests Ltd
ASX:SHV
Watchlist
Price: 4.87 AUD 0.21% Market Closed
Market Cap: 692.1m AUD

Relative Value

The Relative Value of one SHV stock under the Base Case scenario is 4.27 AUD. Compared to the current market price of 4.87 AUD, Select Harvests Ltd is Overvalued by 12%.

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.

SHV Relative Value
Base Case
4.27 AUD
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
23
Median 3Y
2.3
Median 5Y
2.4
Industry
0.9
Forward
1.9
vs History
0
vs Industry
1
Median 3Y
35.6
Median 5Y
23.2
Industry
15.8
Forward
21
vs History
19
vs Industry
9
Median 3Y
17.4
Median 5Y
17.6
Industry
9.8
vs History
vs Industry
22
Median 3Y
24.7
Median 5Y
25.1
Industry
17.4
vs History
28
vs Industry
45
Median 3Y
1.2
Median 5Y
1.3
Industry
1.5
vs History
84
vs Industry
15
Median 3Y
4
Median 5Y
4.2
Industry
1.1
Forward
2.9
vs History
0
vs Industry
1
Median 3Y
-22.6
Median 5Y
9.3
Industry
4.7
vs History
vs Industry
3
Median 3Y
-20.4
Median 5Y
8.5
Industry
9.9
Forward
11.5
vs History
vs Industry
4
Median 3Y
-20.4
Median 5Y
8.5
Industry
12.7
Forward
17.6
vs History
19
vs Industry
7
Median 3Y
26.1
Median 5Y
26.1
Industry
10.8
vs History
vs Industry
Median 3Y
-30.5
Median 5Y
-30.5
Industry
15
vs History
11
vs Industry
40
Median 3Y
1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

SHV Competitors Multiples
Select Harvests Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
AU
Select Harvests Ltd
ASX:SHV
671.4m AUD 2 445.8 -87.1 -87.1
US
Archer-Daniels-Midland Co
XETRA:ADM
20.6B EUR 0.3 12.3 9.6 14.9
SG
Wilmar International Ltd
SGX:F34
20.7B SGD 0.2 13.2 4.1 6.3
CN
Tongwei Co Ltd
SSE:600438
90.2B CNY 0.9 -13.5 -22.5 -22.5
US
Bunge Ltd
NYSE:BG
9.8B USD 0.2 8.6 5.8 7.5
US
Ingredion Inc
NYSE:INGR
8.5B USD 1.2 13.2 7.7 9.3
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
33.9B MYR 1.8 18.2 11.2 19.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
42.9B CNY 0.4 10.4 -464.6 -464.6
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.8B MYR 1 38.9 10.8 17
MY
IOI Corporation Bhd
KLSE:IOICORP
22.7B MYR 2.1 17.6 14.6 19.2
US
Darling Ingredients Inc
NYSE:DAR
4.7B USD 0.8 16.9 10.9 30.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
AU
Select Harvests Ltd
ASX:SHV
Average EV/EBITDA: 9.3
Negative Multiple: -87.1
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
5.8
7%
0.8
US
Ingredion Inc
NYSE:INGR
7.7
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.2
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -464.6 N/A N/A
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.8
8%
1.3
MY
IOI Corporation Bhd
KLSE:IOICORP
14.6
8%
1.8
US
Darling Ingredients Inc
NYSE:DAR
10.9
28%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
AU
Select Harvests Ltd
ASX:SHV
Average EV/EBIT: 15.5
Negative Multiple: -87.1
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.9
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
7.5
6%
1.2
US
Ingredion Inc
NYSE:INGR
9.3
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.8
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -464.6 N/A N/A
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
17
10%
1.7
MY
IOI Corporation Bhd
KLSE:IOICORP
19.2
8%
2.4
US
Darling Ingredients Inc
NYSE:DAR
30.3
55%
0.6