U

United Plantations Bhd
KLSE:UTDPLT

Watchlist Manager
United Plantations Bhd
KLSE:UTDPLT
Watchlist
Price: 22.26 MYR -3.22% Market Closed
Market Cap: 13.9B MYR

Relative Value

The Relative Value of one UTDPLT stock under the Base Case scenario is 7.54 MYR. Compared to the current market price of 22.26 MYR, United Plantations Bhd is Overvalued by 66%.

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.

UTDPLT Relative Value
Base Case
7.54 MYR
Overvaluation 66%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
6
Median 3Y
2.2
Median 5Y
2.3
Industry
0.9
Forward
5.7
vs History
0
vs Industry
28
Median 3Y
6.8
Median 5Y
7.6
Industry
16.1
Forward
17.3
vs History
4
vs Industry
16
Median 3Y
9.3
Median 5Y
8.1
Industry
9.6
vs History
4
vs Industry
22
Median 3Y
9
Median 5Y
9.2
Industry
17.2
vs History
0
vs Industry
8
Median 3Y
1.5
Median 5Y
1.3
Industry
1.4
vs History
0
vs Industry
7
Median 3Y
1.8
Median 5Y
1.9
Industry
1.1
Forward
5.5
vs History
0
vs Industry
17
Median 3Y
0
Median 5Y
0
Industry
4.7
vs History
0
vs Industry
23
Median 3Y
4.6
Median 5Y
5.4
Industry
10
Forward
11.7
vs History
0
vs Industry
29
Median 3Y
4.6
Median 5Y
5.4
Industry
12.9
Forward
12.9
vs History
3
vs Industry
18
Median 3Y
8.9
Median 5Y
6.8
Industry
10.7
vs History
4
vs Industry
18
Median 3Y
11.4
Median 5Y
8.5
Industry
15
vs History
0
vs Industry
7
Median 3Y
1.5
Median 5Y
1.2
Industry
1.1

Multiples Across Competitors

UTDPLT Competitors Multiples
United Plantations Bhd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
MY
United Plantations Bhd
KLSE:UTDPLT
13.8B MYR 6.3 19.4 15 15
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 29.5 10.9 28.6
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
U
United Plantations Bhd
KLSE:UTDPLT
Average EV/EBITDA: 9.9
15
N/A 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
10.9
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
U
United Plantations Bhd
KLSE:UTDPLT
Average EV/EBIT: 15.2
15
N/A N/A
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
28.6
55%
0.5
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.3
10%
1.6