Camellia PLC
LSE:CAM

Watchlist Manager
Camellia PLC Logo
Camellia PLC
LSE:CAM
Watchlist
Price: 4 760 GBX Market Closed
Market Cap: 131.4m GBX
Have any thoughts about
Camellia PLC?
Write Note

Relative Value

The Relative Value of one CAM stock under the Base Case scenario is 6 112.26 GBX. Compared to the current market price of 4 760 GBX, Camellia PLC is Undervalued by 22%.

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
Base Case
6 112.26 GBX
Undervaluation 22%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
69
Median 3Y
0.5
Median 5Y
0.6
Industry
1
Forward
0.5
vs History
vs Industry
47
Median 3Y
-6.5
Median 5Y
-6.5
Industry
16.8
Forward
-9.5
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.3
Industry
9.9
vs History
vs Industry
Median 3Y
-4
Median 5Y
-4.8
Industry
17.3
vs History
73
vs Industry
86
Median 3Y
0.4
Median 5Y
0.4
Industry
1.5
vs History
88
vs Industry
82
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1
Forward
0.4
vs History
82
vs Industry
76
Median 3Y
1.8
Median 5Y
1.8
Industry
4.8
vs History
23
vs Industry
52
Median 3Y
9
Median 5Y
8.7
Industry
10.5
Forward
13.3
vs History
vs Industry
2
Median 3Y
-8.4
Median 5Y
-8.4
Industry
13.6
Forward
-14.6
vs History
vs Industry
Median 3Y
-6.4
Median 5Y
-5.8
Industry
11.1
vs History
vs Industry
Median 3Y
-4.7
Median 5Y
-6.4
Industry
15.5
vs History
80
vs Industry
91
Median 3Y
0.2
Median 5Y
0.3
Industry
1.1

Multiples Across Competitors

CAM Competitors Multiples
Camellia PLC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
UK
Camellia PLC
LSE:CAM
132.3m GBP 0.5 -6.5 15.7 -20.2
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B EUR 0.3 13.3 9 13.1
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 5.4
CN
Tongwei Co Ltd
SSE:600438
95.8B CNY 1 -14.3 -23.3 -23.3
US
Bunge Ltd
NYSE:BG
11.2B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13 8.4 10.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.4B MYR 1.9 18.5 11.3 20
US
Darling Ingredients Inc
NYSE:DAR
5.5B USD 0.9 21.1 11.2 27.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.2B CNY 0.3 9.5 -447.1 -447.1
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
P/E Multiple
Earnings Growth PEG
UK
Camellia PLC
LSE:CAM
Average P/E: 13.2
Negative Multiple: -6.5
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.3
-11%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -16 664.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
9.1
6%
1.5
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -14.3
-23%
N/A
US
Bunge Ltd
NYSE:BG
5
-15%
N/A
US
Ingredion Inc
NYSE:INGR
13
6%
2.2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.5
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
21.1
0%
N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
9.5
175%
0.1
MY
IOI Corporation Bhd
KLSE:IOICORP
15.8
8%
2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
UK
Camellia PLC
LSE:CAM
Average EV/EBITDA: 9.7
15.7
90%
0.2
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9
-4%
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: -23.3
-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
US
Darling Ingredients Inc
NYSE:DAR
11.2
13%
0.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -447.1 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
UK
Camellia PLC
LSE:CAM
Average EV/EBIT: 14.3
Negative Multiple: -20.2
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
-16%
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: -23.3
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.2
5%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
27.8
20%
1.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -447.1 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2