As of 2025-05-20, the Intrinsic Value of Wilmar International Ltd (F34.SI) is 10.67 SGD. This F34.SI valuation is based on the model Discounted Cash Flows (EBITDA Exit 5Y). With the current market price of 3.10 SGD, the upside of Wilmar International Ltd is 244.2%.

The range of the Intrinsic Value is 8.72 - 16.03 SGD.

Is F34.SI undervalued or overvalued?

Based on its market price of 3.10 SGD and our intrinsic valuation, Wilmar International Ltd (F34.SI) is undervalued by 244.2%.

3.10 SGD

Stock Price

10.67 SGD

Intrinsic Value

Intrinsic Value Details

F34.SI Intrinsic Value - Valuation Summary

	Range	Selected	Upside
a
DCF (Growth Exit 5Y)	14.4 - 116.78	28.07	805.4%
DCF (EBITDA Exit 5Y)	8.72 - 16.03	10.67	244.2%
Peter Lynch Fair Value	1.19 - 1.19	1.19	-61.69%
P/E Multiples	2.57 - 6.83	4.36	40.5%
EV/EBITDA Multiples	(1.25) - 2.99	0.75	-75.7%
Dividend Discount Model - Stable	2.76 - 10.03	6.39	106.3%

F34.SI Intrinsic Value - Peers Comparison

	Range	Selected	Upside
a
Sime Darby Plantation Bhd	2.94 - 7.7	4.32	-11.2%
New Hope Liuhe Co Ltd	5.61 - 18.93	10.48	8.4%
Charoen Pokphand Indonesia Tbk PT	4,882.94 - 9,629.65	6,464.87	34.1%
Jiangxi Zhengbang Technology Co Ltd	5.83 - 19.42	8.95	212.0%
C.P. Pokphand Co. Ltd	2.65 - 4.9	3.47	204.0%
Beijing Dabeinong Technology Group Co Ltd	7.14 - 15.72	9.99	143.1%
Golden Agri-Resources Ltd	0.29 - 0.63	0.42	76.0%
First Resources Ltd	2.91 - 5.15	3.71	153.8%
Japfa Ltd	1.66 - 4.15	2.44	297.4%
Astra Agro Lestari Tbk PT	7,058.01 - 11,613.83	8,607.98	43.5%

F34.SI Intrinsic Value - Key Valuation Metrics

Market Cap (mil)	19,851
Beta	0.28
Outstanding shares (mil)	6,403
Enterprise Value (mil)	52,540

Market risk premium	5.6%
Cost of Equity	6.05%
Cost of Debt	6%
WACC	5.0%