Ace Hardware Indonesia Tbk PT
IDX:ACES

Watchlist Manager
Ace Hardware Indonesia Tbk PT Logo
Ace Hardware Indonesia Tbk PT
IDX:ACES
Watchlist
Price: 805 IDR 1.26% Market Closed
Market Cap: 13.8T IDR
Have any thoughts about
Ace Hardware Indonesia Tbk PT?
Write Note
Section:
 

Relative Value

The Relative Value of one ACES stock under the Base Case scenario is 871.22 IDR. Compared to the current market price of 805 IDR, Ace Hardware Indonesia Tbk PT is Undervalued by 8%.

Relative Value is the estimated value of a stock based on various valuation multiples like P/E and EV/EBIT ratios. It offers a quick snapshot of a stock's valuation in relation to its peers and historical norms.

ACES Relative Value
Base Case
871.22 IDR
Undervaluation 8%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.7
P/S
P/S
Price to Sales
1.7
vs History
80
vs Industry
15
Median 3Y
1.8
Median 5Y
2.4
Industry
0.6
Forward
1.6
More Details
16.2
P/E
P/E
Price to Earnings
16.2
vs History
80
vs Industry
30
Median 3Y
17.1
Median 5Y
19.8
Industry
16.7
Forward
15.7
More Details
15.4
P/OCF
P/OCF
Price to OCF
15.4
vs History
39
vs Industry
20
Median 3Y
11.4
Median 5Y
13.8
Industry
8
More Details
63.6
P/FCFE
P/FCFE
Price to FCFE
63.6
vs History
7
vs Industry
12
Median 3Y
21.9
Median 5Y
21.7
Industry
15.5
More Details
2.2
P/B
P/B
Price to Book Value
2.2
vs History
76
vs Industry
29
Median 3Y
2.2
Median 5Y
2.7
Industry
1.6
More Details
1.5
EV/S
EV/S
Enterprise Value to Sales
1.5
vs History
76
vs Industry
19
Median 3Y
1.5
Median 5Y
2
Industry
0.7
Forward
1.5
More Details
3.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
3.2
vs History
76
vs Industry
29
Median 3Y
3.2
Median 5Y
4.2
Industry
2.2
More Details
11.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
11.2
vs History
77
vs Industry
24
Median 3Y
11.2
Median 5Y
13.8
Industry
8.5
Forward
9.7
More Details
11.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
11.2
vs History
77
vs Industry
37
Median 3Y
11.2
Median 5Y
13.8
Industry
12.8
Forward
12
More Details
14.3
EV/OCF
EV/OCF
Enterprise Value to OCF
14.3
vs History
38
vs Industry
25
Median 3Y
9.7
Median 5Y
13.1
Industry
9.1
More Details
18.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
18.2
vs History
23
vs Industry
27
Median 3Y
10.8
Median 5Y
14.8
Industry
12.8
More Details
2.2
EV/IC
EV/IC
Enterprise Value to IC
2.2
vs History
76
vs Industry
18
Median 3Y
2.2
Median 5Y
3
Industry
1.1
More Details

Multiples Across Competitors

ACES Competitors Multiples
Ace Hardware Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
13.8T IDR 1.7 16.2 11.2 11.2
US
Home Depot Inc
NYSE:HD
390B USD 2.5 26.7 17.8 20.8
US
Lowe's Companies Inc
NYSE:LOW
140B USD 1.7 20.5 13.8 16.4
ZA
Italtile Ltd
JSE:ITE
16.5B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
10.9B USD 2.5 55.6 23.1 44.8
UK
Kingfisher PLC
LSE:KGF
4.7B GBP 0.4 13.6 5.1 10
ZA
Cashbuild Ltd
JSE:CSB
5.1B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
4.5B USD 4.4 35.3 18.3 25.3
MY
Mr DIY Group M Bhd
KLSE:MRDIY
17B MYR 3.7 29.3 15.4 21.3
TH
Home Product Center PCL
SET:HMPRO
124.9B THB 1.8 19.3 11.8 16.5
TH
Siam Global House PCL
SET:GLOBAL
73.5B THB 2.3 30.5 19 27.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
Average EV/EBITDA: 15
11.2
60%
0.2
US
Home Depot Inc
NYSE:HD
17.8
15%
1.2
US
Lowe's Companies Inc
NYSE:LOW
13.8
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
23.1
29%
0.8
UK
Kingfisher PLC
LSE:KGF
5.1
11%
0.5
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
18.3
28%
0.7
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
15.4
28%
0.6
TH
H
Home Product Center PCL
SET:HMPRO
11.8
57%
0.2
TH
S
Siam Global House PCL
SET:GLOBAL
19
17%
1.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
Average EV/EBIT: 21.5
11.2
35%
0.3
US
Home Depot Inc
NYSE:HD
20.8
15%
1.4
US
Lowe's Companies Inc
NYSE:LOW
16.4
-1%
N/A
ZA
I
Italtile Ltd
JSE:ITE
Not Available N/A N/A
US
Floor & Decor Holdings Inc
NYSE:FND
44.8
18%
2.4
UK
Kingfisher PLC
LSE:KGF
10
12%
0.8
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available N/A N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
25.3
26%
1
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
21.3
26%
0.8
TH
H
Home Product Center PCL
SET:HMPRO
16.5
12%
1.4
TH
S
Siam Global House PCL
SET:GLOBAL
27.1
20%
1.3

See Also

Summary
ACES intrinsic value, competitors valuation, and company profile.
DCF Valuation
ACES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ACES stock valuation using valuation multiples.
Wall Street Estimates
ACES price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
ACES stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 210,300+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.