Camellia PLC
LSE:CAM

Watchlist Manager
Camellia PLC Logo
Camellia PLC
LSE:CAM
Watchlist
Price: 4 470 GBX -2.83% Market Closed
Market Cap: 122.9m GBX

Relative Value

The Relative Value of one CAM stock under the Base Case scenario is hidden GBX. Compared to the current market price of 4 470 GBX, Camellia PLC is hidden .

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.

CAM Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
65
Median 3Y
0.5
Median 5Y
0.6
Industry
0.9
Forward
0.5
vs History
vs Industry
47
Median 3Y
-6.5
Median 5Y
-6.5
Industry
15.8
Forward
-10.4
vs History
vs Industry
Median 3Y
-8.3
Median 5Y
-8.3
Industry
9.5
vs History
vs Industry
Median 3Y
-3.9
Median 5Y
-4.6
Industry
17.3
vs History
60
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
1.4
vs History
55
vs Industry
79
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.3
vs History
66
vs Industry
78
Median 3Y
1.7
Median 5Y
1.8
Industry
4.6
vs History
14
vs Industry
24
Median 3Y
9
Median 5Y
9.1
Industry
9.7
Forward
12.2
vs History
vs Industry
2
Median 3Y
-8.5
Median 5Y
-8.5
Industry
12.5
Forward
-13.4
vs History
vs Industry
Median 3Y
-6.1
Median 5Y
-5.9
Industry
10.7
vs History
vs Industry
Median 3Y
-4.2
Median 5Y
-5.4
Industry
15
vs History
55
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1

Multiples Across Competitors

CAM Competitors Multiples
Camellia PLC Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Camellia PLC
LSE:CAM
124.2m GBP 0.5 -6.1 14.5 -18.6
US
Archer-Daniels-Midland Co
XETRA:ADM
19B EUR 0.2 11.6 9.2 14.2
SG
Wilmar International Ltd
SGX:F34
19B SGD 0.2 12.1 4 6.2
CN
Tongwei Co Ltd
SSE:600438
81.9B CNY 0.9 -12.2 -21.2 -21.2
US
Bunge Ltd
NYSE:BG
9.8B USD 0.2 8.6 5.8 7.4
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.6 9.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
33.1B MYR 1.8 17.8 11 19.3
CN
New Hope Liuhe Co Ltd
SZSE:000876
45.6B CNY 0.4 10.7 -470.9 -470.9
MY
IOI Corporation Bhd
KLSE:IOICORP
23B MYR 2.2 17.8 14.7 19.4
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.4B MYR 1 36.4 10.6 16.8
US
Darling Ingredients Inc
NYSE:DAR
4.6B USD 0.8 16.6 10.8 30.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Camellia PLC
LSE:CAM
Average EV/EBITDA: 9.8
14.5
90%
0.2
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.2
13%
0.7
SG
Wilmar International Ltd
SGX:F34
4
6%
0.7
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.2
-8%
N/A
US
Bunge Ltd
NYSE:BG
5.8
7%
0.8
US
Ingredion Inc
NYSE:INGR
7.6
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -470.9 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.7
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.6
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.8
28%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Camellia PLC
LSE:CAM
Average EV/EBIT: 15.3
Negative Multiple: -18.6
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.2
4%
3.6
SG
Wilmar International Ltd
SGX:F34
6.2
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.2
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.4
6%
1.2
US
Ingredion Inc
NYSE:INGR
9.2
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.3
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -470.9 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.4
8%
2.4
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.8
10%
1.7
US
Darling Ingredients Inc
NYSE:DAR
30.1
55%
0.5