Tabuk Agricultural Development Co SJSC
SAU:6040

Watchlist Manager
Tabuk Agricultural Development Co SJSC Logo
Tabuk Agricultural Development Co SJSC
SAU:6040
Watchlist
Price: 17.06 SAR 0.24% Market Closed
Market Cap: 668.4m SAR
Have any thoughts about
Tabuk Agricultural Development Co SJSC?
Write Note

Relative Value

The Relative Value of one Tabuk Agricultural Development Co SJSC stock under the Base Case scenario is 5.79 SAR. Compared to the current market price of 17.06 SAR, Tabuk Agricultural Development Co SJSC 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.

Relative Value
Base Case
5.79 SAR
Overvaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
6
Median 3Y
6.5
Median 5Y
5.9
Industry
1
vs History
vs Industry
57
Median 3Y
-9.4
Median 5Y
-10.3
Industry
16.8
vs History
vs Industry
2
Median 3Y
-13.5
Median 5Y
-13.3
Industry
9.9
vs History
vs Industry
Median 3Y
-23.1
Median 5Y
-16.9
Industry
17.3
vs History
60
vs Industry
28
Median 3Y
2.5
Median 5Y
2.7
Industry
1.5
vs History
0
vs Industry
6
Median 3Y
6.5
Median 5Y
5.8
Industry
1.1
vs History
vs Industry
4
Median 3Y
23.8
Median 5Y
-23
Industry
4.8
vs History
vs Industry
Median 3Y
-19.7
Median 5Y
-19.8
Industry
10.5
vs History
vs Industry
Median 3Y
-11.8
Median 5Y
-11.9
Industry
13.6
vs History
vs Industry
3
Median 3Y
-13.5
Median 5Y
-13.4
Industry
11.1
vs History
vs Industry
Median 3Y
-12.7
Median 5Y
-13.4
Industry
15.5
vs History
60
vs Industry
30
Median 3Y
1.6
Median 5Y
1.6
Industry
1.1

Multiples Across Competitors

Competitors Multiples
Tabuk Agricultural Development Co SJSC Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SA
Tabuk Agricultural Development Co SJSC
SAU:6040
668.4m SAR 12.1 -8.7 -11.6 -8.5
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
94.5B CNY 1 -14.1 -23.1 -23.1
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
39.1B CNY 0.3 9.5 -446.7 -446.7
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SA
Tabuk Agricultural Development Co SJSC
SAU:6040
Average EV/EBITDA: 8.9
Negative Multiple: -11.6
N/A N/A
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: -23.1
-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: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SA
Tabuk Agricultural Development Co SJSC
SAU:6040
Average EV/EBIT: 14.3
Negative Multiple: -8.5
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: -23.1
-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: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2