As of 2025-07-08, the Relative Valuation of Kernel Holding S.A. (KER.WA) is 23.66 PLN. This relative valuation is based on P/E multiples. With the latest stock price at 17.20 PLN, the upside of Kernel Holding S.A. based on Relative Valuation is 37.5%.
The range of the Relative Valuation is 18.31 - 31.58 PLN.
Range | Selected | |
Trailing P/E multiples | 8.2x - 10.2x | 8.8x |
Forward P/E multiples | 7.7x - 10.0x | 8.8x |
Fair Price | 18.31 - 31.58 | 23.66 |
Upside | 6.4% - 83.6% | 37.5% |
(USD in millions except Fair Price) | |||
Market Cap (PLN mil) | Trailing P/E | Forward P/E | |
Kernel Holding S.A. | 5,047 | 7.7x | 5.5x |
Anglo-Eastern Plantations PLC | 1,689 | 6.9x | 6.6x |
BF SpA | 4,776 | 47.3x | 29.3x |
IMC SA | 1,051 | 4.9x | 6.2x |
KWS SAAT SE & Co KgaA | 8,678 | 8.5x | 11.3x |
Linas Agro Group AB | 679 | 9x | 7.2x |
Origin Enterprises PLC | 1,718 | 7.3x | 9.5x |
Vilmorin & Cie SA | 6,190 | 12.1x | 12.5x |
Sipef NV | 2,818 | 11.9x | 10.8x |
United International Enterprises Ltd | 5,395 | 19.6x | 8.1x |
Industry median | 8.8x | 8.8x | |
(*) Profit after tax | 182 | 257 | |
Equity value | 1,595 | 2,259 | |
(/) Outstanding shares | 293 | 293 | |
Fair price (USD) | 5 | 8 | |
Fair price (PLN) | 20 | 28 | |
July 07, 2025 | 7.69 |
July 04, 2025 | 7.68 |
July 03, 2025 | 7.61 |
July 02, 2025 | 7.63 |
July 01, 2025 | 7.52 |
June 30, 2025 | 7.6 |
June 27, 2025 | 7.81 |
June 26, 2025 | 7.77 |
June 25, 2025 | 7.55 |
June 24, 2025 | 7.51 |
June 23, 2025 | 7.51 |
June 20, 2025 | 7.15 |
June 18, 2025 | 7.28 |
June 17, 2025 | 7.28 |
June 16, 2025 | 7.34 |
June 13, 2025 | 7.58 |
June 12, 2025 | 7.73 |
June 11, 2025 | 7.77 |
June 10, 2025 | 7.8 |
June 09, 2025 | 7.73 |
June 05, 2025 | 7.91 |
June 04, 2025 | 8.04 |
June 03, 2025 | 8 |
June 02, 2025 | 8.01 |
May 30, 2025 | 8.21 |
May 29, 2025 | 8.22 |
May 28, 2025 | 8.49 |
May 27, 2025 | 8.44 |
May 26, 2025 | 8.44 |
May 23, 2025 | 8.69 |
May 22, 2025 | 8.62 |
May 21, 2025 | 8.85 |
May 20, 2025 | 8.71 |
May 19, 2025 | 8.94 |
May 16, 2025 | 8.8 |
May 15, 2025 | 8.94 |
May 14, 2025 | 9.36 |
May 13, 2025 | 9.29 |
May 12, 2025 | 9.36 |
May 09, 2025 | 8.67 |
May 08, 2025 | 8.96 |
May 07, 2025 | 8.85 |
May 06, 2025 | 8.84 |
May 05, 2025 | 8.62 |
May 02, 2025 | 8.8 |
April 30, 2025 | 8.58 |
April 29, 2025 | 8.58 |
April 28, 2025 | 8.45 |
April 25, 2025 | 8.53 |
April 24, 2025 | 8.61 |