First Resources Ltd
SGX:EB5

Watchlist Manager
First Resources Ltd Logo
First Resources Ltd
SGX:EB5
Watchlist
Price: 1.5 SGD Market Closed
Market Cap: 2.4B SGD

Relative Value

The Relative Value of one EB5 stock under the Base Case scenario is 1.5 SGD. Compared to the current market price of 1.5 SGD, First Resources Ltd is Fairly Valued.

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.

EB5 Relative Value
Base Case
1.5 SGD
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
53
vs Industry
25
Median 3Y
1.6
Median 5Y
1.8
Industry
0.9
Forward
1.6
vs History
65
vs Industry
56
Median 3Y
6.8
Median 5Y
10.9
Industry
15.8
Forward
7.5
vs History
61
vs Industry
47
Median 3Y
5.4
Median 5Y
6.5
Industry
9.5
vs History
31
vs Industry
24
Median 3Y
11.9
Median 5Y
15.6
Industry
17.2
vs History
63
vs Industry
44
Median 3Y
1.3
Median 5Y
1.3
Industry
1.4
vs History
50
vs Industry
25
Median 3Y
1.6
Median 5Y
1.8
Industry
1.1
Forward
1.7
vs History
65
vs Industry
44
Median 3Y
3.9
Median 5Y
5.2
Industry
4.6
vs History
65
vs Industry
59
Median 3Y
4.4
Median 5Y
5.7
Industry
9.8
Forward
4.2
vs History
65
vs Industry
56
Median 3Y
5.6
Median 5Y
7.7
Industry
12.6
Forward
5.5
vs History
60
vs Industry
49
Median 3Y
5.6
Median 5Y
6.5
Industry
10.8
vs History
7
vs Industry
13
Median 3Y
5.7
Median 5Y
10
Industry
15
vs History
57
vs Industry
41
Median 3Y
1.1
Median 5Y
1
Industry
1.1

Multiples Across Competitors

EB5 Competitors Multiples
First Resources Ltd Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
First Resources Ltd
SGX:EB5
2.3B SGD 1.7 7.2 4.6 5.9
US
Archer-Daniels-Midland Co
XETRA:ADM
18.8B EUR 0.2 11.8 9.3 14.4
SG
Wilmar International Ltd
SGX:F34
19.6B SGD 0.2 12.7 3.9 6.1
CN
Tongwei Co Ltd
SSE:600438
76.2B CNY 0.8 -11.4 -20.4 -20.4
US
Bunge Ltd
NYSE:BG
10.2B USD 0.2 9 6 7.7
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.5 9.1
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
31.5B MYR 1.7 16.9 10.5 18.5
CN
New Hope Liuhe Co Ltd
SZSE:000876
46.6B CNY 0.4 11.3 -482.2 -482.2
MY
IOI Corporation Bhd
KLSE:IOICORP
22B MYR 2.1 17 14.2 18.7
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.4B MYR 0.9 36.6 10.3 16.2
US
Darling Ingredients Inc
NYSE:DAR
4.6B USD 0.8 16.5 10.7 29.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
First Resources Ltd
SGX:EB5
Average EV/EBITDA: 8.6
4.6
0%
N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.3
13%
0.7
SG
Wilmar International Ltd
SGX:F34
3.9
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-8%
N/A
US
Bunge Ltd
NYSE:BG
6
7%
0.9
US
Ingredion Inc
NYSE:INGR
7.5
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
10.5
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -482.2 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
14.2
8%
1.8
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.3
8%
1.3
US
Darling Ingredients Inc
NYSE:DAR
10.7
26%
0.4
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
First Resources Ltd
SGX:EB5
Average EV/EBIT: 14
5.9
-1%
N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
14.4
4%
3.6
SG
Wilmar International Ltd
SGX:F34
6.1
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -20.4
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.7
6%
1.3
US
Ingredion Inc
NYSE:INGR
9.1
4%
2.3
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.5
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -482.2 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
18.7
8%
2.3
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.2
10%
1.6
US
Darling Ingredients Inc
NYSE:DAR
29.9
55%
0.5