Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
| Metrics | Range | Conclusion |
|---|---|---|
| Selected LTM P/E Multiple | 7.4x - 8.2x | 7.8x |
| Selected Fwd P/E Multiple | 7.2x - 8.0x | 7.6x |
| Fair Value | $10.90 - $12.05 | $11.47 |
| Upside | 14.9% - 27.0% | 21.0% |
| Benchmarks | - | Full Ticker |
| MKH Oil Palm (East Kalimantan) Berhad | - | KLSE:MKHOP |
| M.P. Evans Group PLC | - | AIM:MPE |
| Fresh Del Monte Produce Inc. | - | NYSE:FDP |
| Nomad Foods Limited | - | NYSE:NOMD |
| Utz Brands, Inc. | - | NYSE:UTZ |
| Anglo-Eastern Plantations Plc | - | OTCPK:AEPL.F |
| - | - | - |
| Select Price / LTM EPS Ratio | ||||||||
| Benchmark Companies | ||||||||
| MKHOP | MPE | FDP | NOMD | UTZ | AEPL.F | |||
| KLSE:MKHOP | AIM:MPE | NYSE:FDP | NYSE:NOMD | NYSE:UTZ | OTCPK:AEPL.F | |||
| Historical Net Income Growth | ||||||||
| 5Y CAGR | NM- | 69.2% | 16.4% | 8.1% | NM- | 33.4% | ||
| 3Y CAGR | -4.2% | 0.6% | 21.1% | 7.9% | -8.1% | 9.3% | ||
| Latest Twelve Months | NM | 67.4% | 705.8% | 17.9% | 238.7% | -3.9% | ||
| Historical Net Income Profit Margin | ||||||||
| 5 Year Average Margin | 16.9% | 21.1% | 1.6% | 7.6% | -2.5% | 16.6% | ||
| Prior Fiscal Year | 9.1% | 17.1% | -0.3% | 6.3% | -1.7% | 21.2% | ||
| Latest Fiscal Year | 18.0% | 24.9% | 3.3% | 7.3% | 1.1% | 13.0% | ||
| Latest Twelve Months | 22.2% | 24.9% | 3.4% | 7.3% | 1.9% | 15.3% | ||
| Current Trading Multiples | ||||||||
| EV / LTM EBITDA | 2.9x | 4.7x | 7.8x | 8.5x | 21.4x | 2.3x | ||
| Price / LTM Sales | 1.7x | 2.1x | 0.4x | 0.9x | 1.2x | 1.1x | ||
| LTM P/E Ratio | 7.8x | 8.2x | 10.8x | 11.7x | 38.7x | 7.1x | ||
| Low | Mid | High | ||||||
| Benchmark LTM P/E Ratio | 7.8x | 10.8x | 38.7x | |||||
| Historical LTM P/E Ratio | 3.7x | 8.5x | 43.7x | |||||
| Selected P/E Multiple | 7.4x | 7.8x | 8.2x | |||||
| (x) LTM Net Income | 56 | 56 | 56 | |||||
| (=) Equity Value | 413 | 435 | 457 | |||||
| (/) Shares Outstanding | 39.4 | 39.4 | 39.4 | |||||
| Implied Value Range | 10.49 | 11.04 | 11.60 | |||||
| FX Rate: USD/USD | 1.0 | 1.0 | 1.0 | Market Price | ||||
| Implied Value Range (Trading Cur) | 10.49 | 11.04 | 11.60 | 9.48 | ||||
| Upside / (Downside) | 10.6% | 16.5% | 22.3% | |||||
| Equity Value | |||||||
| Benchmark Companies | |||||||
| (in millions) | MKHOP | MPE | FDP | NOMD | UTZ | AEPL.F | |
| Value of Common Equity | 640 | 714 | 1,582 | 2,614 | 1,042 | 374 | |
| (/) Shares Outstanding | 1,016.3 | 51.8 | 47.9 | 153.4 | 86.1 | 39.4 | |
| Implied Stock Price | 0.63 | 13.77 | 33.01 | 17.04 | 12.11 | 9.48 | |
| FX Conversion Rate to Trading Currency | 1.00 | 1.32 | 1.00 | 0.89 | 1.00 | 1.00 | |
| Implied Stock Price (Trading Cur) | 0.63 | 10.40 | 33.01 | 19.13 | 12.11 | 9.48 | |
| Trading Currency | MYR | GBP | USD | USD | USD | USD | |
| FX Rate to Reporting Currency | 1.00 | 1.32 | 1.00 | 0.89 | 1.00 | 1.00 | |