K

Kuala Lumpur Kepong Bhd
KLSE:KLK

Watchlist Manager
Kuala Lumpur Kepong Bhd
KLSE:KLK
Watchlist
Price: 19.64 MYR 0.61% Market Closed
Market Cap: 21.9B MYR

Relative Value

The Relative Value of one KLK stock under the Base Case scenario is hidden MYR. Compared to the current market price of 19.64 MYR, Kuala Lumpur Kepong Bhd 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.

KLK Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
77
vs Industry
41
Median 3Y
1
Median 5Y
1
Industry
0.9
Forward
0.9
vs History
26
vs Industry
12
Median 3Y
27.5
Median 5Y
23.9
Industry
16.1
Forward
17.3
vs History
6
vs Industry
12
Median 3Y
13.7
Median 5Y
15.5
Industry
9.6
vs History
46
vs Industry
20
Median 3Y
25.5
Median 5Y
25.5
Industry
17.2
vs History
92
vs Industry
38
Median 3Y
1.7
Median 5Y
1.7
Industry
1.4
vs History
60
vs Industry
36
Median 3Y
1.3
Median 5Y
1.4
Industry
1.1
Forward
1.2
vs History
vs Industry
37
Median 3Y
0
Median 5Y
0
Industry
4.7
vs History
55
vs Industry
34
Median 3Y
10.3
Median 5Y
10.8
Industry
10
Forward
8.9
vs History
46
vs Industry
26
Median 3Y
16.2
Median 5Y
15.6
Industry
12.9
Forward
12.8
vs History
6
vs Industry
10
Median 3Y
18.2
Median 5Y
18.8
Industry
10.7
vs History
vs Industry
6
Median 3Y
20.5
Median 5Y
46.4
Industry
15
vs History
98
vs Industry
41
Median 3Y
1.2
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

KLK Competitors Multiples
Kuala Lumpur Kepong Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.5B MYR 1 36.8 10.3 16.3
US
Archer-Daniels-Midland Co
XETRA:ADM
20.2B EUR 0.3 12.8 9.8 15.3
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 18.2 11.3 31.6
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
72.5T IDR 1.1 19.5 13.4 13.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
Average EV/EBITDA: 9.8
10.3
8%
1.3
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.8
13%
0.8
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
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
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
13.4
15%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
Average EV/EBIT: 15.3
16.3
10%
1.6
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15.3
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
31.6
55%
0.6
ID
Charoen Pokphand Indonesia Tbk PT
IDX:CPIN
13.4
N/A N/A