Wilmar International Valuation
Is F34 undervalued compared to its fair value, analyst forecasts and its price relative to the market?
Valuation Score
5/6Valuation Score 5/6
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 F34 when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.
Below Fair Value: F34 (SGD3.08) is trading below our estimate of fair value (SGD4.94)
Significantly Below Fair Value: F34 is trading below fair value by more than 20%.
Key Valuation Metric
Which metric is best to use when looking at relative valuation for F34?
Key metric: As F34 is profitable we use its Price-To-Earnings Ratio for relative valuation analysis.
| What is F34's PE Ratio? | |
|---|---|
| PE Ratio | 9.2x |
| Earnings | US$1.55b |
| Market Cap | US$14.26b |
| Key Statistics | |
|---|---|
| Enterprise Value/Revenue | 0.5x |
| Enterprise Value/EBITDA | 9.7x |
| PEG Ratio | 1.6x |
Price to Earnings Ratio vs Peers
How does F34's PE Ratio compare to its peers?
| Company | Forward PE | Estimated Growth | Market Cap |
|---|---|---|---|
| Peer Average | 11.5x | ||
E5H Golden Agri-Resources | 15.4x | 27.8% | S$3.5b |
EB5 First Resources | 9.6x | 5.8% | S$2.3b |
P8Z Bumitama Agri | 8.1x | 4.0% | S$1.5b |
Y92 Thai Beverage | 12.7x | 6.7% | S$13.2b |
F34 Wilmar International | 9.2x | 5.9% | S$19.2b |
Price-To-Earnings vs Peers: F34 is good value based on its Price-To-Earnings Ratio (9.2x) compared to the peer average (11.5x).
Price to Earnings Ratio vs Industry
How does F34's PE Ratio compare vs other companies in the Asian Food Industry?
| 26 Companies | Price / Earnings | Estimated Growth | Market Cap |
|---|---|---|---|
| 26 Companies | Estimated Growth | Market Cap | |
|---|---|---|---|
Price-To-Earnings vs Industry: F34 is good value based on its Price-To-Earnings Ratio (9.2x) compared to the Asian Food industry average (16.7x).
Price to Earnings Ratio vs Fair Ratio
What is F34'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.
| Fair Ratio | |
|---|---|
| Current PE Ratio | 9.2x |
| Fair PE Ratio | 11.6x |
Price-To-Earnings vs Fair Ratio: F34 is good value based on its Price-To-Earnings Ratio (9.2x) compared to the estimated Fair Price-To-Earnings Ratio (11.6x).
Analyst Price Targets
What is the analyst 12-month forecast and do we have any statistical confidence in the consensus price target?
| Date | Share Price | Average 1Y Price Target | Dispersion | High | Low | 1Y Actual price | Analysts |
|---|---|---|---|---|---|---|---|
| Current | S$3.08 | S$3.34 +8.5% | 13.1% | S$3.85 | S$2.15 | n/a | 13 |
| Nov ’25 | S$3.08 | S$3.34 +8.4% | 13.2% | S$3.81 | S$2.13 | n/a | 13 |
| Oct ’25 | S$3.25 | S$3.32 +2.1% | 14.7% | S$4.22 | S$2.04 | n/a | 13 |
| Sep ’25 | S$3.14 | S$3.41 +8.5% | 14.7% | S$4.23 | S$2.07 | n/a | 14 |
| Aug ’25 | S$3.17 | S$3.74 +18.1% | 14.7% | S$4.63 | S$2.31 | n/a | 14 |
| Jul ’25 | S$3.09 | S$3.74 +21.1% | 14.5% | S$4.67 | S$2.33 | n/a | 15 |
| Jun ’25 | S$3.09 | S$3.75 +21.4% | 14.5% | S$4.65 | S$2.32 | n/a | 15 |
| May ’25 | S$3.23 | S$3.83 +18.5% | 14.2% | S$4.70 | S$2.34 | n/a | 14 |
| Apr ’25 | S$3.43 | S$3.79 +10.5% | 14.4% | S$4.60 | S$2.29 | n/a | 14 |
| Mar ’25 | S$3.33 | S$3.80 +14.2% | 14.3% | S$4.62 | S$2.30 | n/a | 14 |
| Feb ’25 | S$3.29 | S$3.97 +20.6% | 14.9% | S$4.61 | S$2.30 | n/a | 14 |
| Jan ’25 | S$3.57 | S$3.99 +11.7% | 13.0% | S$4.54 | S$2.54 | n/a | 13 |
| Dec ’24 | S$3.61 | S$3.97 +10.0% | 13.0% | S$4.48 | S$2.53 | n/a | 12 |
| Nov ’24 | S$3.59 | S$4.03 +12.3% | 12.8% | S$4.58 | S$2.58 | S$3.08 | 12 |
| Oct ’24 | S$3.73 | S$4.31 +15.4% | 15.0% | S$5.44 | S$2.59 | S$3.25 | 13 |
| Sep ’24 | S$3.78 | S$4.50 +19.1% | 10.8% | S$5.41 | S$3.90 | S$3.14 | 13 |
| Aug ’24 | S$3.85 | S$4.81 +24.9% | 10.4% | S$5.43 | S$3.94 | S$3.17 | 13 |
| Jul ’24 | S$3.80 | S$5.13 +35.0% | 11.6% | S$6.69 | S$4.14 | S$3.09 | 15 |
| Jun ’24 | S$3.88 | S$5.14 +32.4% | 12.0% | S$6.79 | S$4.10 | S$3.09 | 15 |
| May ’24 | S$3.93 | S$5.12 +30.2% | 10.5% | S$6.69 | S$4.30 | S$3.23 | 15 |
| Apr ’24 | S$4.21 | S$5.17 +22.8% | 9.9% | S$6.72 | S$4.32 | S$3.43 | 15 |
| Mar ’24 | S$3.93 | S$5.18 +31.7% | 9.9% | S$6.72 | S$4.32 | S$3.33 | 15 |
| Feb ’24 | S$4.09 | S$5.09 +24.4% | 11.2% | S$6.58 | S$3.97 | S$3.29 | 15 |
| Jan ’24 | S$4.17 | S$5.01 +20.1% | 7.4% | S$5.63 | S$4.07 | S$3.57 | 13 |
| Dec ’23 | S$4.10 | S$5.05 +23.1% | 8.7% | S$5.78 | S$4.08 | S$3.61 | 13 |
| Nov ’23 | S$3.88 | S$5.26 +35.5% | 8.7% | S$6.05 | S$4.27 | S$3.59 | 13 |
Analyst Forecast: Target price is less than 20% higher than the current share price.
Discover undervalued companies
Indofood Agri Resources
S$446.7m
Operates as a vertically integrated agribusiness company in Singapore, Indonesia, China, Nigeria, Timor Leste, Germany, the Philippines, Myanmar, and internationally.
5JS
S$0.32
7D
-3.0%
1Y
6.7%
Kencana Agri
S$23.5m
Operates as a plantation company in Indonesia, Malaysia, and internationally.
BNE
S$0.082
7D
2.5%
1Y
28.1%
China Kangda Food
S$24.9m
An investment holding company, produces, processes, sells, and distributes food products in the People’s Republic of China.
P74
S$0.055
7D
0%
1Y
n/a