D

Don Agro International Ltd
SGX:GRQ

Watchlist Manager
Don Agro International Ltd
SGX:GRQ
Watchlist
Price: 0.2 SGD Market Closed
Market Cap: 30.1m SGD
Have any thoughts about
Don Agro International Ltd?
Write Note
Section:
 

Relative Value

The Relative Value of one GRQ stock under the Base Case scenario is 0.14 SGD. Compared to the current market price of 0.2 SGD, Don Agro International Ltd is Overvalued by 29%.

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.

GRQ Relative Value
Base Case
0.14 SGD
Overvaluation 29%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
31
vs Industry
46
Median 3Y
1
Median 5Y
0.8
Industry
1
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-3.5
Median 5Y
-6.4
Industry
16.7
Forward
3.5
More Details
16.2
P/OCF
P/OCF
Price to OCF
16.2
vs History
31
vs Industry
34
Median 3Y
16.2
Median 5Y
6.3
Industry
9.9
More Details
98.5
P/FCFE
P/FCFE
Price to FCFE
98.5
vs History
0
vs Industry
19
Median 3Y
-15.5
Median 5Y
-25.4
Industry
17.2
More Details
0.6
P/B
P/B
Price to Book Value
0.6
vs History
43
vs Industry
81
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
More Details
0.1
EV/S
EV/S
Enterprise Value to Sales
0.1
vs History
52
vs Industry
43
Median 3Y
1.1
Median 5Y
0.4
Industry
1.1
More Details
Negative
EV/GP
EV/GP
Enterprise Value to Gross Profit
N/A
vs History
vs Industry
10
Median 3Y
4.5
Median 5Y
-46.8
Industry
4.8
More Details
11.1
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.1
vs History
52
vs Industry
13
Median 3Y
25.4
Median 5Y
13.5
Industry
10.6
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-16
Median 5Y
-22
Industry
13.7
More Details
1.3
EV/OCF
EV/OCF
Enterprise Value to OCF
1.3
vs History
42
vs Industry
30
Median 3Y
10.2
Median 5Y
-2.3
Industry
11.2
More Details
0.9
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
0.9
vs History
10
vs Industry
14
Median 3Y
-12.1
Median 5Y
-33.8
Industry
15.6
More Details
0.1
EV/IC
EV/IC
Enterprise Value to IC
0.1
vs History
84
vs Industry
79
Median 3Y
0.4
Median 5Y
0.5
Industry
1.1
More Details

Multiples Across Competitors

GRQ Competitors Multiples
Don Agro International Ltd Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
SG
Don Agro International Ltd
SGX:GRQ
30.1m SGD 1 -1.8 11.1 -0.9
US
Archer-Daniels-Midland Co
XETRA:ADM
23.3B EUR 0.3 13.5 9.1 13.2
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
19.2B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
99.3B CNY 1 -14.8 -23.8 -23.8
US
Bunge Ltd
NYSE:BG
11.3B USD 0.2 5.1 3.4 3.8
US
Ingredion Inc
NYSE:INGR
9B USD 1.2 13.2 8.5 10.4
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.2B MYR 1.9 18.4 11.3 19.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
42.2B CNY 0.4 10.2 -461.4 -461.4
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
23.7B MYR 1.1 40.1 11.4 18.2
P/E Multiple
Earnings Growth PEG
SG
D
Don Agro International Ltd
SGX:GRQ
Average P/E: 15.7
Negative Multiple: -1.8 		N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.5
-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: -14.8
-23%
N/A
US
Bunge Ltd
NYSE:BG
5.1
-15%
N/A
US
Ingredion Inc
NYSE:INGR
13.2
6%
2.2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
18.4
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
10.2
175%
0.1
MY
IOI Corporation Bhd
KLSE:IOICORP
15.8
8%
2
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
40.1
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
SG
D
Don Agro International Ltd
SGX:GRQ
Average EV/EBITDA: 9.2
11.1
N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.1
-3%
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: -23.8
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.5
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -461.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
11.4
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
SG
D
Don Agro International Ltd
SGX:GRQ
Average EV/EBIT: 13
Negative Multiple: -0.9 		N/A N/A
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.2
-17%
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: -23.8
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.4
5%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.9
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -461.4 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
18.2
7%
2.6

See Also

Summary
GRQ intrinsic value, competitors valuation, and company profile.
DCF Valuation
GRQ stock valuation using Discount Cash Flow valuation method.
Relative Valuation
GRQ stock valuation using valuation multiples.
Wall Street Estimates
GRQ price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
GRQ stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 212,100+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.