Kuala Lumpur Kepong Berhad Valuation

Q: What is the Fair Price of KLK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

KLK (MYR21.56) is trading below our estimate of [[fair value]] (MYR24.86)

Is KLK undervalued compared to its fair value, analyst forecasts and its price relative to the market?

Valuation Score

1/6

Valuation Score 1/6

Below Fair Value
Significantly Below Fair Value
Price-To-Earnings vs Peers
Price-To-Earnings vs Industry
Price-To-Earnings vs Fair Ratio
Analyst Forecast

Share Price vs Fair Value

What is the Fair Price of KLK when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: KLK (MYR21.56) is trading below our estimate of fair value (MYR24.86)

Significantly Below Fair Value: KLK is trading below fair value, but not by a significant amount.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for KLK?

Key metric: As KLK is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.

The above table shows the Price to Earnings ratio for KLK. This is calculated by dividing KLK's market cap by their current earnings.
What is KLK's PE Ratio?
PE Ratio	40x
Earnings	RM 590.96m
Market Cap	RM 23.64b

KLK key valuation metrics and ratios. From Price to Earnings, Price to Sales and Price to Book to Price to Earnings Growth Ratio, Enterprise Value and EBITDA.
Key Statistics
Enterprise Value/Revenue	1.5x
Enterprise Value/EBITDA	12.2x
PEG Ratio	1.5x

Price to Earnings Ratio vs Peers

How does KLK's PE Ratio compare to its peers?

The above table shows the PE ratio for KLK vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
Company	Forward PE	Estimated Growth	Market Cap
Peer Average	18.4x
IOICORP IOI Corporation Berhad	15.8x	-2.5%	RM 23.9b
SDG SD Guthrie Berhad	21.6x	1.9%	RM 34.4b
UTDPLT United Plantations Berhad	17.3x	3.5%	RM 12.7b
GENP Genting Plantations Berhad	18.8x	7.2%	RM 5.1b
KLK Kuala Lumpur Kepong Berhad	40x	26.8%	RM 23.6b

Price-To-Earnings vs Peers: KLK is expensive based on its Price-To-Earnings Ratio (40x) compared to the peer average (18.4x).

Price to Earnings Ratio vs Industry

How does KLK's PE Ratio compare vs other companies in the MY Food Industry?

0 Companies	Price / Earnings	Estimated Growth	Market Cap

No more companies available in this PE range

0 Companies		Estimated Growth	Market Cap

No more companies

Price-To-Earnings vs Industry: KLK is expensive based on its Price-To-Earnings Ratio (40x) compared to the MY Food industry average (12.4x).

Price to Earnings Ratio vs Fair Ratio

What is KLK's PE Ratio compared to its Fair PE Ratio? This is the expected PE Ratio taking into account the company's forecast earnings growth, profit margins and other risk factors.

KLK PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio	40x
Fair PE Ratio	27.5x

Price-To-Earnings vs Fair Ratio: KLK is expensive based on its Price-To-Earnings Ratio (40x) compared to the estimated Fair Price-To-Earnings Ratio (27.5x).

Analyst Price Targets

What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?

The above table shows the analyst KLK forecast and predictions for the stock price in 12 month’s time.
Date	Share Price	Average 1Y Price Target	Dispersion	High	Low	1Y Actual price	Analysts
Current	RM 21.56	RM 22.84 +5.9%	8.0%	RM 26.55	RM 19.50	n/a	17
Nov ’25	RM 21.80	RM 22.70 +4.1%	7.7%	RM 25.50	RM 19.50	n/a	17
Oct ’25	RM 21.00	RM 22.61 +7.7%	7.2%	RM 25.40	RM 19.50	n/a	17
Sep ’25	RM 21.76	RM 22.65 +4.1%	7.1%	RM 25.40	RM 19.50	n/a	18
Aug ’25	RM 21.12	RM 22.94 +8.6%	7.1%	RM 25.30	RM 19.57	n/a	18
Jul ’25	RM 20.48	RM 23.09 +12.8%	7.5%	RM 25.50	RM 19.57	n/a	18
Jun ’25	RM 20.86	RM 23.24 +11.4%	7.5%	RM 25.50	RM 19.57	n/a	18
May ’25	RM 23.14	RM 23.34 +0.9%	8.1%	RM 25.80	RM 19.70	n/a	18
Apr ’25	RM 22.58	RM 23.34 +3.4%	8.1%	RM 25.80	RM 19.70	n/a	18
Mar ’25	RM 22.04	RM 23.37 +6.0%	8.3%	RM 25.80	RM 19.70	n/a	18
Feb ’25	RM 22.22	RM 23.42 +5.4%	9.0%	RM 27.25	RM 19.70	n/a	18
Jan ’25	RM 21.82	RM 23.43 +7.4%	9.2%	RM 27.50	RM 19.70	n/a	18
Dec ’24	RM 21.30	RM 23.62 +10.9%	9.2%	RM 27.50	RM 19.70	RM 20.86	16
Nov ’24	RM 21.96	RM 23.92 +8.9%	7.5%	RM 27.00	RM 21.00	RM 21.80	15
Oct ’24	RM 21.40	RM 23.80 +11.2%	7.0%	RM 27.00	RM 21.00	RM 21.00	16
Sep ’24	RM 21.44	RM 23.83 +11.1%	6.7%	RM 27.00	RM 21.00	RM 21.76	17
Aug ’24	RM 23.26	RM 23.90 +2.7%	8.8%	RM 27.20	RM 18.60	RM 21.12	18
Jul ’24	RM 21.96	RM 23.83 +8.5%	8.0%	RM 26.20	RM 18.60	RM 20.48	19
Jun ’24	RM 21.02	RM 23.73 +12.9%	7.8%	RM 26.10	RM 18.60	RM 20.86	19
May ’24	RM 21.50	RM 24.02 +11.7%	10.1%	RM 28.65	RM 18.60	RM 23.14	19
Apr ’24	RM 20.78	RM 24.02 +15.6%	10.1%	RM 28.65	RM 18.60	RM 22.58	19
Mar ’24	RM 20.84	RM 24.05 +15.4%	10.2%	RM 28.65	RM 18.60	RM 22.04	19
Feb ’24	RM 21.42	RM 24.40 +13.9%	10.1%	RM 28.77	RM 20.10	RM 22.22	19
Jan ’24	RM 22.36	RM 24.25 +8.5%	10.1%	RM 28.77	RM 20.10	RM 21.82	18
Dec ’23	RM 21.40	RM 25.03 +17.0%	17.4%	RM 40.00	RM 20.10	RM 21.30	18

Analyst Forecast: Target price is less than 20% higher than the current share price.