U

United Malacca Bhd
KLSE:UMCCA

Watchlist Manager
United Malacca Bhd
KLSE:UMCCA
Watchlist
Price: 5.19 MYR Market Closed
Market Cap: 1.1B MYR
Have any thoughts about
United Malacca Bhd?
Write Note

Relative Value

The Relative Value of one UMCCA stock under the Base Case scenario is 5.02 MYR. Compared to the current market price of 5.19 MYR, United Malacca Bhd is Overvalued by 3%.

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.

UMCCA Relative Value
Base Case
5.02 MYR
Overvaluation 3%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
93
vs Industry
23
Median 3Y
1.9
Median 5Y
2
Industry
1
Forward
1.8
vs History
44
vs Industry
23
Median 3Y
17.6
Median 5Y
17.4
Industry
16.7
Forward
15.1
vs History
79
vs Industry
20
Median 3Y
8.3
Median 5Y
12
Industry
9.9
vs History
34
vs Industry
11
Median 3Y
14.8
Median 5Y
10
Industry
17.2
vs History
65
vs Industry
69
Median 3Y
0.8
Median 5Y
0.8
Industry
1.5
vs History
93
vs Industry
25
Median 3Y
1.8
Median 5Y
2
Industry
1.1
Forward
1.7
vs History
55
vs Industry
16
Median 3Y
8
Median 5Y
9.1
Industry
4.8
vs History
73
vs Industry
47
Median 3Y
6.5
Median 5Y
7
Industry
10.6
Forward
7.1
vs History
44
vs Industry
33
Median 3Y
10.6
Median 5Y
10.4
Industry
13.7
Forward
8.4
vs History
80
vs Industry
22
Median 3Y
8.4
Median 5Y
12
Industry
11.2
vs History
44
vs Industry
1
Median 3Y
11.5
Median 5Y
11.3
Industry
15.6
vs History
66
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.1

Multiples Across Competitors

UMCCA Competitors Multiples
United Malacca Bhd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
United Malacca Bhd
KLSE:UMCCA
1.1B MYR 1.7 17.8 6.2 10.6
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B 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
19.4B SGD 0.2 9.1 3.7 5.5
CN
Tongwei Co Ltd
SSE:600438
99.5B CNY 1 -14.9 -23.9 -23.9
US
Bunge Ltd
NYSE:BG
11.3B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
9B USD 1.2 13.1 8.4 10.3
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
40.8B CNY 0.4 9.9 -454.7 -454.7
MY
IOI Corporation Bhd
KLSE:IOICORP
24.1B MYR 2.4 15.9 15.2 19.9
US
Darling Ingredients Inc
NYSE:DAR
5.4B USD 0.9 20.5 11 27.3
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
MY
U
United Malacca Bhd
KLSE:UMCCA
Average EV/EBITDA: 8.5
6.2
N/A 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: -23.9
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
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: -454.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.2
8%
1.9
US
Darling Ingredients Inc
NYSE:DAR
11
13%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
MY
U
United Malacca Bhd
KLSE:UMCCA
Average EV/EBIT: 13.8
10.6
N/A N/A
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
5.5
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.9
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.3
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: -454.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.9
10%
2
US
Darling Ingredients Inc
NYSE:DAR
27.3
20%
1.4