L

Linas Agro Group AB
XBER:YG4

Watchlist Manager
Linas Agro Group AB
XBER:YG4
Watchlist
Price: 1.07 EUR -0.93% Market Closed
Market Cap: 171.6m EUR

Relative Value

The Relative Value of one YG4 stock under the Base Case scenario is 2.58 EUR. Compared to the current market price of 1.07 EUR, Linas Agro Group AB is Undervalued by 59%.

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.

YG4 Relative Value
Base Case
2.58 EUR
Undervaluation 59%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
25
vs Industry
93
Median 3Y
0.1
Median 5Y
0.1
Industry
0.9
vs History
26
vs Industry
53
Median 3Y
5.9
Median 5Y
6.9
Industry
15.8
Forward
6
vs History
25
vs Industry
60
Median 3Y
1.4
Median 5Y
2.1
Industry
9.6
vs History
9
vs Industry
7
Median 3Y
3.5
Median 5Y
2.6
Industry
17.6
vs History
63
vs Industry
77
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
vs History
9
vs Industry
90
Median 3Y
0.2
Median 5Y
0.2
Industry
1.1
vs History
63
vs Industry
75
Median 3Y
1.8
Median 5Y
2.2
Industry
4.6
vs History
52
vs Industry
65
Median 3Y
3.7
Median 5Y
4.1
Industry
9.8
Forward
3.1
vs History
46
vs Industry
56
Median 3Y
6.3
Median 5Y
6.4
Industry
12.6
Forward
4.7
vs History
20
vs Industry
55
Median 3Y
2.1
Median 5Y
2.8
Industry
10.6
vs History
vs Industry
54
Median 3Y
-5.1
Median 5Y
2.3
Industry
15.1
vs History
50
vs Industry
85
Median 3Y
0.4
Median 5Y
0.4
Industry
1.1

Multiples Across Competitors

YG4 Competitors Multiples
Linas Agro Group AB Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
LT
Linas Agro Group AB
XBER:YG4
178.2m EUR 0.1 9.4 4.1 6.6
MY
Kim Loong Resources Bhd
KLSE:KMLOONG
1T MYR 623 6 104 3 845.3 3 845.3
US
Archer-Daniels-Midland Co
XETRA:ADM
21.4B EUR 0.3 12.9 9.9 15.4
SG
Wilmar International Ltd
SGX:F34
20.9B SGD 0.2 13.3 4.1 6.4
CN
Tongwei Co Ltd
SSE:600438
84.2B CNY 0.9 -12.6 -21.6 -21.6
US
Bunge Ltd
NYSE:BG
10.2B USD 0.2 9 6 7.7
US
Ingredion Inc
NYSE:INGR
8.7B USD 1.2 13.4 7.8 9.4
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34B MYR 1.8 18.3 11.2 19.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
42.1B CNY 0.4 10.2 -460.7 -460.7
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
22.7B MYR 1 38.8 10.7 16.9
MY
IOI Corporation Bhd
KLSE:IOICORP
22.6B MYR 2.1 17.5 14.6 19.2
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
LT
L
Linas Agro Group AB
XBER:YG4
Average EV/EBITDA: 434.8
4.1
15%
0.3
MY
K
Kim Loong Resources Bhd
KLSE:KMLOONG
3 845.3
2%
1 922.6
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9.9
13%
0.8
SG
Wilmar International Ltd
SGX:F34
4.1
6%
0.7
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.6
-8%
N/A
US
Bunge Ltd
NYSE:BG
6
7%
0.9
US
Ingredion Inc
NYSE:INGR
7.8
4%
1.9
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.2
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -460.7 N/A N/A
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
10.7
8%
1.3
MY
IOI Corporation Bhd
KLSE:IOICORP
14.6
8%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
LT
L
Linas Agro Group AB
XBER:YG4
Average EV/EBIT: 438.5
6.6
16%
0.4
MY
K
Kim Loong Resources Bhd
KLSE:KMLOONG
3 845.3
9%
427.3
US
A
Archer-Daniels-Midland Co
XETRA:ADM
15.4
4%
3.8
SG
Wilmar International Ltd
SGX:F34
6.4
7%
0.9
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -21.6
-25%
N/A
US
Bunge Ltd
NYSE:BG
7.7
6%
1.3
US
Ingredion Inc
NYSE:INGR
9.4
4%
2.4
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
19.8
N/A N/A
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -460.7 N/A N/A
MY
K
Kuala Lumpur Kepong Bhd
KLSE:KLK
16.9
10%
1.7
MY
IOI Corporation Bhd
KLSE:IOICORP
19.2
8%
2.4