S

Sarawak Plantation Bhd
KLSE:SWKPLNT

Watchlist Manager
Sarawak Plantation Bhd
KLSE:SWKPLNT
Watchlist
Price: 2.35 MYR 1.73% Market Closed
Market Cap: 658m MYR
Have any thoughts about
Sarawak Plantation Bhd?
Write Note
Section:
 

Relative Value

The Relative Value of one SWKPLNT stock under the Base Case scenario is 1.71 MYR. Compared to the current market price of 2.35 MYR, Sarawak Plantation Bhd is Overvalued by 27%.

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.

SWKPLNT Relative Value
Base Case
1.71 MYR
Overvaluation 27%
Relative Value
Price
S
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
6
vs Industry
41
Median 3Y
1
Median 5Y
1
Industry
1
Forward
1.1
More Details
7.8
P/E
P/E
Price to Earnings
7.8
vs History
50
vs Industry
56
Median 3Y
7.6
Median 5Y
7.8
Industry
16.7
Forward
9.2
More Details
5.7
P/OCF
P/OCF
Price to OCF
5.7
vs History
42
vs Industry
44
Median 3Y
5.1
Median 5Y
5.3
Industry
9.9
More Details
6.7
P/FCFE
P/FCFE
Price to FCFE
6.7
vs History
69
vs Industry
38
Median 3Y
9.8
Median 5Y
10.9
Industry
17.2
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
23
vs Industry
66
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
More Details
0.7
EV/S
EV/S
Enterprise Value to Sales
0.7
vs History
60
vs Industry
66
Median 3Y
0.6
Median 5Y
0.8
Industry
1.1
Forward
0.7
More Details
2.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.8
vs History
53
vs Industry
66
Median 3Y
2.5
Median 5Y
3
Industry
4.8
More Details
2.9
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
2.9
vs History
58
vs Industry
70
Median 3Y
2.7
Median 5Y
3.4
Industry
10.6
Forward
3.3
More Details
4.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
4.3
vs History
53
vs Industry
66
Median 3Y
3.9
Median 5Y
4.5
Industry
13.7
Forward
4.5
More Details
3.4
EV/OCF
EV/OCF
Enterprise Value to OCF
3.4
vs History
74
vs Industry
61
Median 3Y
3.8
Median 5Y
4
Industry
11.2
More Details
6.1
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
6.1
vs History
52
vs Industry
45
Median 3Y
5.6
Median 5Y
6.7
Industry
15.6
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
28
vs Industry
75
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1
More Details

Multiples Across Competitors

SWKPLNT Competitors Multiples
Sarawak Plantation Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
Sarawak Plantation Bhd
KLSE:SWKPLNT
655.7m MYR 1.2 7.8 2.9 4.3
US
Archer-Daniels-Midland Co
XETRA:ADM
23.3B EUR 0.3 13.5 9.1 13.2
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.2B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
99.3B CNY 1 -14.8 -23.8 -23.8
US
Bunge Ltd
NYSE:BG
11.3B USD 0.2 5.1 3.4 3.8
US
Ingredion Inc
NYSE:INGR
9B USD 1.2 13.2 8.5 10.4
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.2B MYR 1.9 18.4 11.3 19.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
42.2B CNY 0.4 10.2 -461.4 -461.4
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
23.7B MYR 1.1 40.1 11.4 18.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
S
Sarawak Plantation Bhd
KLSE:SWKPLNT
Average EV/EBITDA: 8.2
2.9
-10%
N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.1
-3%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.8
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.5
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -461.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
11.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
S
Sarawak Plantation Bhd
KLSE:SWKPLNT
Average EV/EBIT: 11.9
4.3
3%
1.4
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.2
-17%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.4
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.8
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.4
5%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.9
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -461.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
18.2
7%
2.6

See Also

Summary
SWKPLNT intrinsic value, competitors valuation, and company profile.
DCF Valuation
SWKPLNT stock valuation using Discount Cash Flow valuation method.
Relative Valuation
SWKPLNT stock valuation using valuation multiples.
Wall Street Estimates
SWKPLNT price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
SWKPLNT stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,800+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.