Wilmar International Limited

OTCPK:WLMI.F Stock Report

Market Cap: US$14.3b

Wilmar International Valuation

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

Valuation Score

4/6

Valuation Score 4/6

  • 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 WLMI.F when looking at its future cash flows? For this estimate we use a Discounted Cash Flow model.

Below Fair Value: WLMI.F ($2.31) is trading below our estimate of fair value ($3.64)

Significantly Below Fair Value: WLMI.F is trading below fair value by more than 20%.

Key Valuation Metric

Which metric is best to use when looking at relative valuation for WLMI.F?

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

The above table shows the Price to Earnings ratio for WLMI.F. This is calculated by dividing WLMI.F's market cap by their current earnings.
What is WLMI.F's PE Ratio?
PE Ratio9.2x
EarningsUS$1.55b
Market CapUS$14.29b

Price to Earnings Ratio vs Peers

How does WLMI.F's PE Ratio compare to its peers?

The above table shows the PE ratio for WLMI.F vs its peers. Here we also display the market cap and forecasted growth for additional consideration.
CompanyForward PEEstimated GrowthMarket Cap
Peer Average15.8x
BG Bunge Global
10.7x17.2%US$12.2b
INGR Ingredion
14.1x0.5%US$9.5b
ADM Archer-Daniels-Midland
14.1x3.1%US$25.4b
DAR Darling Ingredients
24.4x29.9%US$6.4b
WLMI.F Wilmar International
9.2x5.9%US$19.2b

Price-To-Earnings vs Peers: WLMI.F is good value based on its Price-To-Earnings Ratio (9.2x) compared to the peer average (15.8x).

Price to Earnings Ratio vs Industry

How does WLMI.F's PE Ratio compare vs other companies in the US Food Industry?

5 CompaniesPrice / EarningsEstimated GrowthMarket Cap
GCEH Global Clean Energy Holdings
0.3xn/aUS$45.16m
SEED Origin Agritech
2.2xn/aUS$15.46m
FAMI Farmmi
1.7xn/aUS$2.89m
IDBH.F Industrias Bachoco. de
0.0002xn/aUS$59.94k
WLMI.F 9.2xIndustry Avg. 19.9xNo. of Companies7PE01224364860+
5 CompaniesEstimated GrowthMarket Cap
No more companies

Price-To-Earnings vs Industry: WLMI.F is good value based on its Price-To-Earnings Ratio (9.2x) compared to the US Food industry average (19.6x).

Price to Earnings Ratio vs Fair Ratio

What is WLMI.F'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.

WLMI.F PE Ratio vs Fair Ratio.
Fair Ratio
Current PE Ratio9.2x
Fair PE Ration/a

Price-To-Earnings vs Fair Ratio: Insufficient data to calculate WLMI.F's Price-To-Earnings Fair Ratio for valuation analysis.

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 WLMI.F forecast and predictions for the stock price in 12 month’s time.
DateShare PriceAverage 1Y Price TargetDispersionHighLow1Y Actual priceAnalysts
CurrentUS$2.31
US$2.50
+8.3%
13.1%US$2.87US$1.61n/a13
Nov ’25n/a
US$2.52
0%
13.2%US$2.87US$1.61n/a13
Oct ’25US$2.58
US$2.59
+0.4%
14.7%US$3.29US$1.59n/a13
Sep ’25US$2.21
US$2.61
+18.2%
14.7%US$3.25US$1.59n/a14
Aug ’25n/a
US$2.78
0%
14.7%US$3.44US$1.72n/a14
Jul ’25US$2.29
US$2.75
+20.3%
14.5%US$3.44US$1.72n/a15
Jun ’25n/a
US$2.77
0%
14.5%US$3.44US$1.72n/a15
May ’25US$2.40
US$2.80
+16.8%
14.2%US$3.44US$1.72n/a14
Apr ’25US$2.50
US$2.84
+13.5%
14.4%US$3.44US$1.72n/a14
Mar ’25US$2.44
US$2.83
+16.1%
14.3%US$3.44US$1.72n/a14
Feb ’25US$2.60
US$2.96
+13.9%
14.9%US$3.44US$1.72n/a14
Jan ’25US$2.65
US$3.02
+14.0%
13.0%US$3.44US$1.93n/a13
Dec ’24US$2.60
US$2.97
+14.2%
13.0%US$3.35US$1.89n/a12
Nov ’24US$2.45
US$2.95
+20.2%
12.8%US$3.35US$1.89n/a12
Oct ’24US$2.75
US$3.15
+14.6%
15.0%US$3.98US$1.89US$2.5813
Sep ’24US$2.66
US$3.32
+24.7%
10.8%US$3.99US$2.88US$2.2113
Aug ’24US$2.92
US$3.62
+23.8%
10.4%US$4.08US$2.96n/a13
Jul ’24US$2.88
US$3.78
+31.3%
11.6%US$4.93US$3.05US$2.2915
Jun ’24US$2.92
US$3.79
+29.9%
12.0%US$5.01US$3.03n/a15
May ’24US$2.91
US$3.83
+31.5%
10.5%US$5.01US$3.22US$2.4015
Apr ’24US$3.11
US$3.86
+24.0%
9.9%US$5.01US$3.22US$2.5015
Mar ’24US$3.00
US$3.86
+28.6%
9.9%US$5.01US$3.22US$2.4415
Feb ’24US$3.11
US$3.87
+24.4%
11.2%US$5.01US$3.02US$2.6015
Jan ’24US$3.15
US$3.71
+17.9%
7.4%US$4.18US$3.02US$2.6513
Dec ’23US$2.91
US$3.73
+28.1%
8.7%US$4.27US$3.02US$2.6013
Nov ’23US$2.69
US$3.72
+38.0%
8.7%US$4.27US$3.02US$2.4513

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

Discover undervalued companies

Arca Continental. de

Mex$299.7b

Produces, distributes, and sells soft drinks in Mexico, Peru, the United States, Argentina, and Ecuador.

EMBV.F

Mex$8.86

7D

5.4%

1Y

-11.4%

B&G Foods

US$517.7m

Manufactures, sells, and distributes a portfolio of shelf-stable and frozen foods, and household products in the United States, Canada, and Puerto Rico.

BGS

US$6.71

7D

7.4%

1Y

-27.1%

Nestlé

CHF 195.3b

Operates as a food and beverage company.

NSRG.F

CHF 85.55

7D

-3.5%

1Y

-24.8%