U

United Plantations Bhd
KLSE:UTDPLT

Watchlist Manager
United Plantations Bhd
KLSE:UTDPLT
Watchlist
Price: 31.08 MYR 0.26% Market Closed
Market Cap: 12.9B MYR
Have any thoughts about
United Plantations Bhd?
Write Note

Relative Value

The Relative Value of one UTDPLT stock under the Base Case scenario is 15.15 MYR. Compared to the current market price of 31.08 MYR, United Plantations Bhd is Overvalued by 51%.

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
15.15 MYR
Overvaluation 51%
Relative Value
Price
U
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
8
Median 3Y
2.9
Median 5Y
3.6
Industry
1
vs History
0
vs Industry
42
Median 3Y
10.6
Median 5Y
12.2
Industry
16.7
vs History
4
vs Industry
19
Median 3Y
11.3
Median 5Y
12.8
Industry
9.9
vs History
4
vs Industry
26
Median 3Y
14
Median 5Y
14.1
Industry
17.2
vs History
0
vs Industry
15
Median 3Y
2.3
Median 5Y
2.1
Industry
1.5
vs History
0
vs Industry
10
Median 3Y
2.6
Median 5Y
3.2
Industry
1.1
vs History
vs Industry
26
Median 3Y
0
Median 5Y
0
Industry
4.8
vs History
0
vs Industry
35
Median 3Y
7.5
Median 5Y
9.2
Industry
10.6
vs History
0
vs Industry
45
Median 3Y
7.5
Median 5Y
9.2
Industry
13.7
vs History
4
vs Industry
22
Median 3Y
10
Median 5Y
11.5
Industry
11.2
vs History
7
vs Industry
23
Median 3Y
13
Median 5Y
13
Industry
15.6
vs History
0
vs Industry
9
Median 3Y
2.5
Median 5Y
2
Industry
1.1

Multiples Across Competitors

UTDPLT Competitors Multiples
United Plantations 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 Plantations Bhd
KLSE:UTDPLT
12.9B MYR 6.1 17.5 13.4 13.4
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
19.4B 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 Plantations Bhd
KLSE:UTDPLT
Average EV/EBITDA: 9.4
13.4
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 Plantations Bhd
KLSE:UTDPLT
Average EV/EBIT: 14.2
13.4
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