EN DE

Synlait Milk Limited (SMLKF) Fair Value & Analysis

Consumer Defensive · US · Market cap $586M

SM Synlait Milk Limited logo Synlait Milk Limited SMLKF · US
Price$0.9710
Fair Value$0.1360
Upside-86.0%
Quality44/100
Watch Synlait Milk Limited for free, get notified when fair value or trend changes. Watch for free
Mixed Growth
Loss-making · -6.9% net margin
Low debt · generates free cash flow
Trails peers (2/11)
Narrow moat 10/100
Evidence: Medium Range $0.0425 – $0.2380 Share as image

Fair value as of: Jul 18, 2026

From 11 valuation models · updated 23 days ago

Share price −75.3% over the past month.

Below-average quality, and screening another 86% overvalued on our models.

What matters now

  • The price sits above even our optimistic bull case ($0.2380). The favourable scenario is already priced in.
  • Weak quality (44/100) and above fair value at the same time, the margin of safety is missing on both counts.
  • The model range is unusually wide ($0.0425 to $0.2380). The outcome hinges heavily on assumptions, so read the point estimate with caution.
Share this valuation: 𝕏 WhatsApp

Price vs Fair Value (5 years)

$8.09 $0.9710 Fair Value $0.1360 Nov 2021 Jul 2026

White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Jul 18, 2026.

How to read this chart

57‑month range $0.9710 – $8.09 · fair‑value band $0.0425 – $0.2380 · the $0.9710 price screens above the $0.1360 fair value. Dashed = 300-day average. As of Jul 18, 2026.

Full chart & analysis →

Which stocks are undervalued right now? Check free Discover now →

Analysis

Synlait Milk Limited (SMLKF) currently trades at $0.9710, while our model-based Fair Value estimate is $0.1360, implying the stock looks roughly 86.0% overvalued today. The Quality Score stands at 44/100 (below-average quality), in the Consumer Defensive sector. Bear case: priced above our estimate, the market already discounts strong expectations. Bull case: above-average quality can justify a premium, the entry price still matters most (evidence: medium).

Over the trailing twelve months, Synlait Milk Limited generated revenue of $1.8B at a net margin of -6.9%. Revenue declined 0.2% year over year. It earns a return on equity of -17.4%. Net debt stands at $180M. Fundamentals as of Jul 18, 2026

Our scenario range runs from $0.0425 (bear case) to $0.2380 (bull case); at $0.9710, the current price sits above that range. Bear and bull are the same models run on conservative and optimistic assumptions (margins, growth, valuation multiples), so a plausible valuation range, not a price target. The share trades near its 52-week high, currently above its 200-day average. For context, the median of 10 Consumer Defensive peers we cover trades at -3% fair-value upside, at -86%, SMLKF screens richer than that median.

Fair Value models

Each model estimates fair value its own way; the Fair Value above is the evidence-weighted blend. Evidence (0–100) measures how completely this model’s inputs are available: well-fed models carry more weight in the blend. The spread across models is intentional, each one stresses a different value driver; dividend models, for instance, come out structurally low when payout is small.

Model BearBaseBull Evidence
Highest evidence
Growth DCF $0.5500 $0.9200 $1.44 80
Rev-Margin DCF $0.5000 $0.8800 $1.38 74
EV/EBITDA $0.0900 $0.1400 $0.1800 54
All 11 models by family
DCF Models
FCF DCF $0.5600 $0.9800 $1.62 38
Owner Earnings $0.0200 $0.0700 31
5Y Revenue Exit $0.5000 $0.8900 $1.42 39
5Y EBITDA Exit $0.2500 $0.3900 $0.5400 41
10Y Revenue Exit $0.5000 $0.8600 $1.40 36
10Y EBITDA Exit $0.3700 $0.5200 $0.7300 37
Multiples
EV/EBITDA $0.0900 $0.1400 $0.1800 54
EV/Revenue $0.4700 $0.7000 $0.9300 43
Asset-Based
NCAV (Graham) $0.1000 $0.1300 $0.1900 50
Growth DCF
Growth DCF $0.5500 $0.9200 $1.44 80
Rev-Margin DCF $0.5000 $0.8800 $1.38 74

Widest divergence: Growth DCF ($0.8800) versus Asset-Based ($0.1300). Highest evidence: Growth DCF (80).

Key figures & financial health

Revenue (TTM) $1.8B
Revenue growth (YoY) -0.2%
Net margin -6.9%
Return on equity -17.4%
Free cash flow $143M FY2025
Operating margin -6.2%
More key figures
EPS (TTM) $-0.0400
EPS growth (YoY) -82.9%
Net debt $180M FY2025

Figures from reported company fundamentals · as of Jul 18, 2026. TTM = trailing twelve months.

Quality Score breakdown

Overall quality 44/100

Of which business quality 45 · Market factors (momentum, volatility) 20

Profitability 27
Margins and returns on capital today
Quality Growth 86
Are margins and returns improving?
Cashflow 40
Earnings quality: real cash, not paper profit
Fin. Strength 40
Balance sheet, leverage, solvency risk
Investment 100
Disciplined investing over empire-building
Low Volatility 50
Calm price path (market factor)
Momentum 11
Price trend over the last 3–12 months (market factor)
52W Momentum 0
Distance to the 52-week high (market factor)
Net Issuance 0
Buybacks instead of dilution

Non-valuation factor families (profitability, growth, cashflow, financial strength, momentum …), each academically grounded. Valuation itself sits in the Fair Value and is deliberately excluded here to avoid double-counting.

About the company

Synlait Milk Limited, together with its subsidiaries, manufactures, processes, and sells dairy and non-dairy products in China, rest of Asia, the Middle East, Africa, New Zealand, Australia, and internationally. It operates through Synlait and Dairyworks segments.

Full company description

Synlait Milk Limited, together with its subsidiaries, manufactures, processes, and sells dairy and non-dairy products in China, rest of Asia, the Middle East, Africa, New Zealand, Australia, and internationally. It operates through Synlait and Dairyworks segments. The company offers milk powder, milk powder-related products, fresh milk, ultra heat treatment milk and cream, cheese, and butter; skim milk powders; nutritional products for early life and adults comprising consumer-ready powders, base powders, ready-to-drink milk beverages, ingredients, and finished consumer-ready products; drinking yoghurts; specialized ingredients, such as lactoferrin; and anhydrous milk fat for foodservice applications. It sells its products under the Dairyworks, Rolling Meadow, Alpine, Pams, and Value brands. The company serves bakeries, cafés, and beverage chains; and manufacturers. It exports its products. Synlait Milk Limited was founded in 2000 and is headquartered in Rakaia, New Zealand.

Company description, as reported by the company or data provider.

Revenue & earnings trend

FY2021 – FY2025 · reported fiscal years

Synlait Milk Limited reported revenue of $1.8B in FY2025 versus $1.4B in FY2021, a compound +7.5%/yr. Reported net income was −$23.4M in FY2025.

Growth Quality 46/100
Revenue is growing, but margins or cash flow do not fully confirm the trend.
Latest Revenue (FY 2025)
$1.8B
Latest YoY
+11.6%
Avg. growth/yr (3Y)
+9.4%
Avg. growth/yr (5Y)
+7.0%
Avg. growth/yr (12Y)
+13.0%
Revenue +7.5%/yr
FY21 $1.4B
FY22 $1.4B
FY23 $1.3B
FY24 $1.6B
FY25 $1.8B
Net income
FY21 −$28.5M
FY22 $38.5M
FY23 −$4.3M
FY24 −$182M
FY25 −$23.4M

SMLKF screens 86% overvalued. Compare with Nestlé India Limited →

Share or link this analysis
For bloggers & editors: embed code + live data

For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.

Cite: Fair Value Calculator (2026). "Synlait Milk Limited Fair Value". https://www.fairvalue-calculator.com/stock/SMLKF

Peer Group

Packaged Foods · 653 stocks

How this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.

Quality Score 44 · Bottom 25%
Fair Value upside −86% · Bottom 25%
Return on assets -4% · Bottom 25%
Net margin (TTM) -7% · Bottom 25%
Operating margin (TTM) -6% · Bottom 25%
Revenue growth -0% · Below median
Debt / equity 0.41× · Higher than 75% of peers

Valuation Multiples vs Packaged Foods median · lower = cheaper

P/B 1.26× · Cheaper than median
P/S (TTM) 0.32× · Cheaper than median
P/FCF 4.1× · Pricier than median

Snowflake

Five quick dimensions, each 0 to 100: VALUE (fair-value potential), FUTURE (revenue growth), PAST (return on equity), HEALTH (low debt), DIVIDEND (yield). Green = this stock, grey = typical sector peer.

VALUE 0 · sector 29
FUTURE 0 · sector 19
PAST 0 · sector 27
HEALTH 79 · sector 96
DIVIDEND 0 · sector 47

VALUE 0: the price sits above our fair-value range.

Values & ESG

Does this company touch areas you may want to avoid? The classification is inferred from sector and industry.

None of the checked exposures detected

ESG scores are not available for this stock yet. Values and ESG data are contextual and can differ between providers.

Similar stocks

10 more Packaged Foods stocks, each showing price versus our Fair Value estimate (as of Jul 18, 2026).

Stock Price Fair Value vs Fair Value
Nestlé India Limited NESTLEIND ₹1,427 ₹362.37 -75%
Britannia Industries Limited BRITANNIA ₹5,413 ₹1,870 -65%
Tata Consumer Products Limited TATACONSUM ₹1,089 ₹327.27 -70%
PT Indofood CBP Sukses Makmur Tbk ICBP 6,650 IDR 15,757 IDR +137%
Samyang Foods Co 003230 1,139,000 KRW 1,010,543 KRW -11%
Patanjali Foods Limited PATANJALI ₹413.80 ₹157.04 -62%
Vietnam Dairy Products Joint Stock Company VNM 58,500 VND 68,259 VND +17%
PT Mayora Indah Tbk, MYOR 1,750 IDR 2,699 IDR +54%
PT Cisarua Mountain Dairy Tbk CMRY 4,490 IDR 4,355 IDR -3%
Nongshim Co 004370 348,500 KRW 530,619 KRW +52%

Compare Synlait Milk Limited with another stock

Price, fair value, quality and upside side by side.

Free, no sign-up

Explore undervalued stocks

More undervalued Consumer Defensive stocks →

All undervalued stocks TechnologyFinancial ServicesHealthcareConsumer CyclicalConsumer DefensiveCommunication ServicesIndustrialsEnergyBasic MaterialsReal EstateUtilities Deeply Undervalued StocksUndervalued Blue-Chip StocksUndervalued Small-Cap StocksUndervalued Dividend Stocks

Frequently asked questions

Is Synlait Milk Limited (SMLKF) overvalued or undervalued?
As of Jul 18, 2026, our model estimates a fair value of $0.1360 versus a price of $0.9710, about −86% (overvalued).
What is the fair value of SMLKF?
Our model-based fair value for Synlait Milk Limited is $0.1360 (as of Jul 18, 2026), built from audited fundamentals. The current price is $0.9710.
What is the quality score of SMLKF?
Synlait Milk Limited has a Quality Score of 44/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the revenue of Synlait Milk Limited (SMLKF)?
Synlait Milk Limited reported trailing-twelve-month revenue of about $1.8B (latest available figure, as of Jul 18, 2026).
What is the net profit margin of SMLKF?
The net profit margin of Synlait Milk Limited is about -6.9%, meaning it is currently running at a net loss. Based on the latest reported figures.

How we calculate Fair Value

Each company is valued through a stack of independent intrinsic-value models (DCF variants, residual-income, multiples and more), blended into one family-balanced consensus and weighted by how much trustworthy data backs it. A separate quality layer scores the fundamentals. Every input is real reported data, nothing guessed.

14 days Pro free · no card

Track Synlait Milk Limited and try Pro for 14 days

One email gets you 14 days of full Pro (review alerts, the 35,000+ stock screener, the diversification check) plus the monthly Top-25 report of the most undervalued quality stocks. No card, cancel anytime.

Zero risk: nothing is ever charged. After 14 days you decide whether to stay.