S

Sarawak Oil Palms Bhd
KLSE:SOP

Watchlist Manager
Sarawak Oil Palms Bhd
KLSE:SOP
Watchlist
Price: 2.98 MYR 1.02% Market Closed
Market Cap: 2.7B MYR

Relative Value

The Relative Value of one SOP stock under the Base Case scenario is hidden MYR. Compared to the current market price of 2.98 MYR, Sarawak Oil Palms 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.

SOP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
64
Median 3Y
0.5
Median 5Y
0.5
Industry
0.9
Forward
0.5
vs History
77
vs Industry
61
Median 3Y
6.5
Median 5Y
7
Industry
16.1
Forward
5.8
vs History
63
vs Industry
57
Median 3Y
4.2
Median 5Y
4.5
Industry
9.6
vs History
15
vs Industry
18
Median 3Y
9.5
Median 5Y
14.3
Industry
17.2
vs History
73
vs Industry
70
Median 3Y
0.7
Median 5Y
0.7
Industry
1.4
vs History
68
vs Industry
82
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
Forward
0.3
vs History
36
vs Industry
64
Median 3Y
1.7
Median 5Y
2
Industry
4.7
vs History
76
vs Industry
73
Median 3Y
2.1
Median 5Y
2.5
Industry
10
Forward
2
vs History
77
vs Industry
68
Median 3Y
2.8
Median 5Y
3.2
Industry
12.9
Forward
3
vs History
79
vs Industry
67
Median 3Y
2.6
Median 5Y
3.1
Industry
10.7
vs History
69
vs Industry
51
Median 3Y
3.7
Median 5Y
4.3
Industry
15
vs History
69
vs Industry
79
Median 3Y
0.5
Median 5Y
0.5
Industry
1.1

Multiples Across Competitors

SOP Competitors Multiples
Sarawak Oil Palms Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Sarawak Oil Palms Bhd
KLSE:SOP
2.7B MYR 0.5 6 2.1 2.7
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
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.5B MYR 1 36.8 10.3 16.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
S
Sarawak Oil Palms Bhd
KLSE:SOP
Average EV/EBITDA: 8.5
2.1
0%
N/A
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
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
S
Sarawak Oil Palms Bhd
KLSE:SOP
Average EV/EBIT: 14.2
2.7
2%
1.4
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
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6