Looks like there`s been an error while trying to load this page.
Our team has been notified but please contact us using the email support widget if the problem persists.
Metrics | Range | Conclusion |
---|---|---|
Selected LTM EBIT Multiple | 13.1x - 14.5x | 13.8x |
Selected Fwd EBIT Multiple | 13.0x - 14.4x | 13.7x |
Fair Value | Rp398.69 - Rp467.92 | Rp433.30 |
Upside | 10.7% - 30.0% | 20.4% |
Benchmarks | Ticker | Full Ticker |
PT Krakatau Steel (Persero) Tbk | KRAS | IDX:KRAS |
PT Gunung Raja Paksi Tbk | GGRP | IDX:GGRP |
PT Pelat Timah Nusantara Tbk | NIKL | IDX:NIKL |
PT Amman Mineral Internasional Tbk | AMMN | IDX:AMMN |
PT J Resources Asia Pasifik Tbk | PSAB | IDX:PSAB |
PT Archi Indonesia Tbk | ARCI | IDX:ARCI |
- | - | - |
Select LTM EBIT Multiple | |||||||
Benchmark Companies | |||||||
KRAS | GGRP | NIKL | AMMN | PSAB | ARCI | ||
IDX:KRAS | IDX:GGRP | IDX:NIKL | IDX:AMMN | IDX:PSAB | IDX:ARCI | ||
Historical EBIT Growth | |||||||
5Y CAGR | NM- | NM- | 0.7% | NM- | -2.3% | -21.1% | |
3Y CAGR | NM- | NM- | -28.4% | 28.6% | 16.4% | -26.9% | |
Latest Twelve Months | 12.2% | -212.6% | 218.8% | 13.3% | 2.5% | 63.4% | |
Historical EBIT Profit Margin | |||||||
5 Year Average Margin | 0.9% | 4.1% | 2.7% | 43.1% | 19.8% | 29.6% | |
Prior Fiscal Year | -0.6% | 2.5% | -2.3% | 37.7% | 28.1% | 22.5% | |
Latest Fiscal Year | -1.3% | -3.7% | 2.9% | 44.5% | 20.8% | 18.3% | |
Latest Twelve Months | -2.8% | -3.7% | 3.1% | 40.9% | 20.8% | 22.8% | |
Current Trading Multiples | |||||||
EV / LTM Revenue | 1.37x | 0.24x | 0.54x | 17.05x | 3.81x | 2.96x | |
EV / LTM EBITDA | -280.6x | 5.0x | 12.6x | 32.1x | 9.3x | 10.1x | |
EV / LTM EBIT | -48.7x | -6.3x | 17.6x | 41.7x | 18.3x | 12.9x | |
Low | Mid | High | |||||
Benchmark EV / LTM EBIT | -48.7x | 17.6x | 41.7x | ||||
Historical EV / LTM EBIT | 7.5x | 13.6x | 26.8x | ||||
Selected EV / LTM EBIT | 13.1x | 13.8x | 14.5x | ||||
(x) LTM EBIT | 73 | 73 | 73 | ||||
(=) Implied Enterprise Value | 961 | 1,012 | 1,063 | ||||
(-) Non-shareholder Claims * | (395) | (395) | (395) | ||||
(=) Equity Value | 567 | 617 | 668 | ||||
(/) Shares Outstanding | 24,835.0 | 24,835.0 | 24,835.0 | ||||
Implied Value Range | 0.02 | 0.02 | 0.03 | ||||
FX Rate: USD/IDR | 0.0 | 0.0 | 0.0 | Market Price | |||
Implied Value Range (Trading Cur) | 372.20 | 405.42 | 438.64 | 360.00 | |||
Upside / (Downside) | 3.4% | 12.6% | 21.8% |
Equity Waterfall | |||||||
Benchmark Companies | |||||||
(in millions) | KRAS | GGRP | NIKL | AMMN | PSAB | ARCI | |
Enterprise Value | 1,281 | 83 | 81 | 34,925 | 902 | 943 | |
(+) Cash & Short Term Investments | 78 | 85 | 5 | 868 | 24 | 3 | |
(+) Investments & Other | 413 | 23 | 0 | 249 | 0 | 6 | |
(-) Debt | (1,568) | (47) | (49) | (5,156) | (321) | (403) | |
(-) Other Liabilities | (44) | 0 | 0 | (89) | (99) | (0) | |
(-) Preferred Stock | 0 | 0 | 0 | 0 | 0 | 0 | |
(-) Other | 0 | 0 | 0 | 0 | 0 | 0 | |
Value of Common Equity | 159 | 144 | 36 | 30,798 | 506 | 548 | |
(/) Shares Outstanding | 19,346.4 | 12,111.4 | 2,523.4 | 72,518.2 | 26,460.0 | 24,835.0 | |
Implied Stock Price | 0.01 | 0.01 | 0.01 | 0.42 | 0.02 | 0.02 | |
FX Conversion Rate to Trading Currency | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
Implied Stock Price (Trading Cur) | 134.00 | 194.00 | 234.00 | 6,925.00 | 312.00 | 360.00 | |
Trading Currency | IDR | IDR | IDR | IDR | IDR | IDR | |
FX Rate to Reporting Currency | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |