Wilmar International Ltd
SGX:F34

Watchlist Manager
Wilmar International Ltd Logo
Wilmar International Ltd
SGX:F34
Watchlist
Price: 3.08 SGD -0.65% Market Closed
Market Cap: 18.7B SGD
Have any thoughts about
Wilmar International Ltd?
Write Note

Intrinsic Value

The intrinsic value of one F34 stock under the Base Case scenario is 4.1 SGD. Compared to the current market price of 3.08 SGD, Wilmar International Ltd is Undervalued by 25%.

The Intrinsic Value is calculated as the average of DCF and Relative values:

F34 Intrinsic Value
4.1 SGD
Undervaluation 25%
Intrinsic Value
Price
Worst Case
Base Case
Best Case

Valuation Backtest
Wilmar International Ltd

Backtest Intrinsic Value
Dive into the past to invest in the future

Uncover deeper insights with the Valuation Backtest. Learn how current stock valuations stack up against historical averages to gauge true investment potential.

Start backtest now and learn if your stock is truly undervalued or overvalued!

Run Backtest
Backtest Conclusion
Very Attractive
Current Valuation
+45%
Avg Valuation
-12%
Worst Valuation
-49%
Best Valuation
+45%

Stock is trading at its lowest valuation over the past 5 years.

Backtest Example
Register to View Results
Register to View Results

To access the results of this valuation backtest, please register an account with us. Registration is quick and gives you instant access to insights on 3 stocks per week for free.

Backtest Unavailable

The backtest for F34 cannot be conducted due to limitations such as insufficient data or other constraints. Please select a different stock or adjust your settings.

Backtest In Progress...
Backtest In Progress...
How do you feel about F34?
Bearish
Neutral
Bullish

Fundamental Analysis

Company Quality
No Indicators Selected
Select Indicators

Select up to 3 indicators:

Insider Trading
0-3
Months
0-6
Months
0-12
Months
0-36
Months
No Periods Selected
Select Periods

Select up to 2 periods:

Investment Journal
AI Assistant
AI Assistant
Ask me anything about Wilmar International Ltd

Provide an overview of the primary business activities
of Wilmar International Ltd.

What unique competitive advantages
does Wilmar International Ltd hold over its rivals?

What risks and challenges
does Wilmar International Ltd face in the near future?

Is it considered overvalued or undervalued
based on the latest financial data?

Show all valuation multiples
for Wilmar International Ltd.

Provide P/S
for Wilmar International Ltd.

Provide P/E
for Wilmar International Ltd.

Provide P/OCF
for Wilmar International Ltd.

Provide P/FCFE
for Wilmar International Ltd.

Provide P/B
for Wilmar International Ltd.

Provide EV/S
for Wilmar International Ltd.

Provide EV/GP
for Wilmar International Ltd.

Provide EV/EBITDA
for Wilmar International Ltd.

Provide EV/EBIT
for Wilmar International Ltd.

Provide EV/OCF
for Wilmar International Ltd.

Provide EV/FCFF
for Wilmar International Ltd.

Provide EV/IC
for Wilmar International Ltd.

Show me price targets
for Wilmar International Ltd made by professional analysts.

What are the Revenue projections
for Wilmar International Ltd?

How accurate were the past Revenue estimates
for Wilmar International Ltd?

What are the Net Income projections
for Wilmar International Ltd?

How accurate were the past Net Income estimates
for Wilmar International Ltd?

What are the EPS projections
for Wilmar International Ltd?

How accurate were the past EPS estimates
for Wilmar International Ltd?

What are the EBIT projections
for Wilmar International Ltd?

How accurate were the past EBIT estimates
for Wilmar International Ltd?

Compare the revenue forecasts
for Wilmar International Ltd with those of its competitors based on recent analyst estimates.

Compare the intrinsic valuations
of Wilmar International Ltd and its key competitors using the latest financial data.

Compare historical revenue growth rates
of Wilmar International Ltd against its competitors.

Analyze the profit margins
(gross, operating, and net) of Wilmar International Ltd compared to its peers.

Compare the P/E ratios
of Wilmar International Ltd against its peers.

Discuss the investment returns and shareholder value creation
comparing Wilmar International Ltd with its peers.

Analyze the financial leverage
of Wilmar International Ltd compared to its main competitors.

Show all profitability ratios
for Wilmar International Ltd.

Provide ROE
for Wilmar International Ltd.

Provide ROA
for Wilmar International Ltd.

Provide ROIC
for Wilmar International Ltd.

Provide ROCE
for Wilmar International Ltd.

Provide Gross Margin
for Wilmar International Ltd.

Provide Operating Margin
for Wilmar International Ltd.

Provide Net Margin
for Wilmar International Ltd.

Provide FCF Margin
for Wilmar International Ltd.

Show all solvency ratios
for Wilmar International Ltd.

Provide D/E Ratio
for Wilmar International Ltd.

Provide D/A Ratio
for Wilmar International Ltd.

Provide Interest Coverage Ratio
for Wilmar International Ltd.

Provide Altman Z-Score Ratio
for Wilmar International Ltd.

Provide Quick Ratio
for Wilmar International Ltd.

Provide Current Ratio
for Wilmar International Ltd.

Provide Cash Ratio
for Wilmar International Ltd.

What is the historical Revenue growth
over the last 5 years for Wilmar International Ltd?

What is the historical Net Income growth
over the last 5 years for Wilmar International Ltd?

What is the current Free Cash Flow
of Wilmar International Ltd?

Discuss the annual earnings per share (EPS)
trend over the past five years for Wilmar International Ltd.

Business Breakdown

Wilmar International Ltd. is a leading agribusiness powerhouse based in Asia, renowned for its vertically integrated business model that seamlessly connects the entire value chain from cultivation to processing and distribution. Founded in 1991, the company primarily focuses on palm oil, a staple in the global food supply, alongside other agricultural commodities such as sugar, soybeans, and grains. With operations spanning over 50 countries, Wilmar boasts a diverse portfolio that includes plantations, mills, refineries, and food processing facilities. This extensive network not only enhances the company's operational efficiencies but also offers investors a robust platform for growth, parti...

Read More
Financials
Annual
Quarterly
TTM
Annual
Quarterly
TTM

Balance Sheet Decomposition
Wilmar International Ltd

Current Assets 29.4B
Cash & Short-Term Investments 7.1B
Receivables 9B
Other Current Assets 13.4B
Non-Current Assets 26.3B
Long-Term Investments 4.3B
PP&E 16.2B
Intangibles 5.2B
Other Non-Current Assets 596.7m
Current Liabilities 25.2B
Accounts Payable 2.5B
Other Current Liabilities 22.7B
Non-Current Liabilities 10.8B
Long-Term Debt 7.3B
Other Non-Current Liabilities 3.5B
Efficiency

Earnings Waterfall
Wilmar International Ltd

Revenue
65.6B USD
Cost of Revenue
-60.2B USD
Gross Profit
5.3B USD
Operating Expenses
-2.7B USD
Operating Income
2.6B USD
Other Expenses
-1.1B USD
Net Income
1.6B USD

Free Cash Flow Analysis
Wilmar International Ltd

Last Value
3-Years Average
FCF Margin
Conversion Rate
Fundamental Scores

F34 Profitability Score
Profitability Due Diligence

Wilmar International Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

Positive 3-Years Revenue Growth
Positive Revenue Growth Forecast
ROIC is Increasing
Positive Gross Profit
46/100
Profitability
Score

Wilmar International Ltd's profitability score is 46/100. The higher the profitability score, the more profitable the company is.

F34 Solvency Score
Solvency Due Diligence

Wilmar International Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Low D/E
Long-Term Solvency
Positive Net Debt
Short-Term Solvency
44/100
Solvency
Score

Wilmar International Ltd's solvency score is 44/100. The higher the solvency score, the more solvent the company is.

Wall St
Price Targets

F34 Price Targets Summary
Wilmar International Ltd

Wall Street analysts forecast F34 stock price to rise over the next 12 months.

According to Wall Street analysts, the average 1-year price target for F34 is 3.35 SGD with a low forecast of 2.12 SGD and a high forecast of 3.99 SGD.

Lowest
Price Target
2.12 SGD
31% Downside
Average
Price Target
3.35 SGD
9% Upside
Highest
Price Target
3.99 SGD
30% Upside
View Analyst Estimates
View Analyst Estimates
Want to learn more about Wall St estimates for F34?

Click here to dive deeper.

Dividends

Dividend Yield
Lowest
Average
Highest
Dividend Per Share
N/A
Growth 3Y
Growth 5Y
Growth 10Y
Dividend Safety Score
Very
Unsafe
Unsafe
Safe
Very
Safe
0
25
50
75
100
Shareholder Yield

Current shareholder yield for F34 is .

Shareholder yield represents the total return a company provides to its shareholders, calculated as the sum of dividend yield, buyback yield, and debt paydown yield. What is shareholder yield?

Shareholder Yield
Dividend Yield
Lowest
Average
Highest
Buyback Yield
Lowest
Average
Highest
Debt Paydown Yield
Lowest
Average
Highest

Profile

Wilmar International Ltd Logo
Wilmar International Ltd

Country

Singapore

Industry

Food Products

Market Cap

19.2B SGD

Dividend Yield

5.52%

Description

Wilmar International Ltd. is an investment holding company, which engages in the processing, merchandising, and distribution of agricultural products. The company employs 100,000 full-time employees The company went IPO on 2006-08-08. The firm's segments include Food Products, Feed and Industrial Products, Plantation and Sugar Milling and Others. Food Products segment consists of processing, branding and distribution of a range of edible food products, which includes vegetable oil produced from palm and oilseeds, sugar, flour, rice, noodles, specialty fats, snacks, bakery and dairy products. Feed and Industrial Products segment includes processing, merchandising and distribution of products, which includes animal feeds, non-edible palm and lauric products, agricultural commodities, oleochemicals, gas oil and biodiesel. Plantation and Sugar Milling segment consists of oil palm plantation and sugar milling activities, which includes the cultivation and milling of palm oil and sugarcane. Others segment includes logistics and jetty port services and investment activities.

Contact

28 Biopolis Road
+6562160244.0
www.wilmar-international.com

IPO

2006-08-08

Employees

100 000

Officers

Co-Founder, Executive Non-Independent Chairman & CEO
Mr. Khoon Hong Kuok
COO & Executive Non-Independent Director
Mr. Seck Guan Pua
Group Legal Counsel, Company Secretary & Executive Non-Independent Director
Ms. La-Mei Teo
CFO & Deputy COO
Mr. Cheau Leong Loo
Group Technical Head
Mr. Chee Ming Chaw
Chief Scientific Advisor
Prof. Nam-Hai Chua
Show More
Chief Information Officer
Mr. Kah Chai Tan
Head of Investor Relations & Corporate Communications
Ms. Li Chuen Lim
Group Head of Human Resources
Mr. Kok Liann Tan
Group Head of Oleochemicals & Biofuels
Mr. Rahul Kale
Show Less

See Also

Discover More
What is the Intrinsic Value of one F34 stock?

The intrinsic value of one F34 stock under the Base Case scenario is 4.1 SGD.

Is F34 stock undervalued or overvalued?

Compared to the current market price of 3.08 SGD, Wilmar International Ltd is Undervalued by 25%.

Back to Top