Sarawak Oil Palms Bhd
KLSE:SOP
Intrinsic Value
The intrinsic value of one SOP stock under the Base Case scenario is 4.12 MYR. Compared to the current market price of 2.96 MYR, Sarawak Oil Palms Bhd is Undervalued by 28%.
The Intrinsic Value is calculated as the average of DCF and Relative values:
Valuation History
Sarawak Oil Palms Bhd
Fundamental Analysis


Revenue & Expenses Breakdown
Sarawak Oil Palms Bhd
Balance Sheet Decomposition
Sarawak Oil Palms Bhd
Current Assets | 2.5B |
Cash & Short-Term Investments | 1.6B |
Receivables | 268.7m |
Other Current Assets | 667.5m |
Non-Current Assets | 2.7B |
Long-Term Investments | 95k |
PP&E | 2.4B |
Intangibles | 168.2m |
Other Non-Current Assets | 69.7m |
Free Cash Flow Analysis
Sarawak Oil Palms Bhd
MYR | |
Free Cash Flow | MYR |
Earnings Waterfall
Sarawak Oil Palms Bhd
Revenue
|
5.3B
MYR
|
Cost of Revenue
|
-4.7B
MYR
|
Gross Profit
|
644.1m
MYR
|
Operating Expenses
|
-62.1m
MYR
|
Operating Income
|
582m
MYR
|
Other Expenses
|
-135.2m
MYR
|
Net Income
|
446.7m
MYR
|
SOP Profitability Score
Profitability Due Diligence
Sarawak Oil Palms Bhd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
Score
Sarawak Oil Palms Bhd's profitability score is 52/100. The higher the profitability score, the more profitable the company is.
SOP Solvency Score
Solvency Due Diligence
Sarawak Oil Palms Bhd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Score
Sarawak Oil Palms Bhd's solvency score is 90/100. The higher the solvency score, the more solvent the company is.
Wall St
Price Targets
SOP Price Targets Summary
Sarawak Oil Palms Bhd
According to Wall Street analysts, the average 1-year price target for SOP is 4.42 MYR with a low forecast of 3.74 MYR and a high forecast of 5.34 MYR.
Dividends
Current shareholder yield for SOP 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 SOP stock under the Base Case scenario is 4.12 MYR.
Compared to the current market price of 2.96 MYR, Sarawak Oil Palms Bhd is Undervalued by 28%.