Sime Darby Plantation Bhd
KLSE:SIMEPLT
Intrinsic Value
The intrinsic value of one SIMEPLT stock under the Base Case scenario is 1.89 MYR. Compared to the current market price of 4.64 MYR, Sime Darby Plantation Bhd is Overvalued by 59%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sime Darby Plantation Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Sime Darby Plantation Bhd
Balance Sheet Decomposition
Sime Darby Plantation Bhd
Current Assets | 6.2B |
Cash & Short-Term Investments | 830.4m |
Receivables | 2.5B |
Other Current Assets | 2.9B |
Non-Current Assets | 25.7B |
Long-Term Investments | 498.8m |
PP&E | 21.2B |
Intangibles | 3.1B |
Other Non-Current Assets | 918.2m |
Free Cash Flow Analysis
Sime Darby Plantation Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Sime Darby Plantation Bhd
Revenue
|
18.4B
MYR
|
Cost of Revenue
|
-14.1B
MYR
|
Gross Profit
|
4.3B
MYR
|
Operating Expenses
|
-2.4B
MYR
|
Operating Income
|
1.9B
MYR
|
Other Expenses
|
-11.3m
MYR
|
Net Income
|
1.9B
MYR
|
SIMEPLT Profitability Score
Profitability Due Diligence
Sime Darby Plantation Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
Score
Sime Darby Plantation Bhd's profitability score is 49/100. The higher the profitability score, the more profitable the company is.
SIMEPLT Solvency Score
Solvency Due Diligence
Sime Darby Plantation Bhd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Score
Sime Darby Plantation Bhd's solvency score is 51/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SIMEPLT Price Targets Summary
Sime Darby Plantation Bhd
Dividends
Current shareholder yield for SIMEPLT is .
Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?
The intrinsic value of one SIMEPLT stock under the Base Case scenario is 1.89 MYR.
Compared to the current market price of 4.64 MYR, Sime Darby Plantation Bhd is Overvalued by 59%.