AKR Corporindo Tbk PT
IDX:AKRA

Watchlist Manager
AKR Corporindo Tbk PT Logo
AKR Corporindo Tbk PT
IDX:AKRA
Watchlist
Price: 1 095 IDR -0.9% Market Closed
Market Cap: 22T IDR

Relative Value

The Relative Value of one AKRA stock under the Base Case scenario is 1 251.82 IDR. Compared to the current market price of 1 095 IDR, AKR Corporindo Tbk PT is Undervalued by 13%.

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.

AKRA Relative Value
Base Case
1 251.82 IDR
Undervaluation 13%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
65
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.5
vs History
82
vs Industry
24
Median 3Y
11.4
Median 5Y
11.3
Industry
10
Forward
8.2
vs History
14
vs Industry
7
Median 3Y
10.3
Median 5Y
9.6
Industry
4.9
vs History
22
vs Industry
7
Median 3Y
11.7
Median 5Y
11.5
Industry
9.9
vs History
52
vs Industry
21
Median 3Y
2.5
Median 5Y
1.9
Industry
1.2
vs History
74
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
Forward
0.5
vs History
63
vs Industry
31
Median 3Y
6.9
Median 5Y
6.4
Industry
4.5
vs History
76
vs Industry
21
Median 3Y
9.1
Median 5Y
9.1
Industry
5.9
Forward
5.4
vs History
76
vs Industry
28
Median 3Y
9.1
Median 5Y
9.1
Industry
8.3
Forward
6.1
vs History
19
vs Industry
13
Median 3Y
10.6
Median 5Y
8.9
Industry
6.4
vs History
3
vs Industry
3
Median 3Y
14.1
Median 5Y
11.2
Industry
10.8
vs History
57
vs Industry
29
Median 3Y
1.7
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

AKRA Competitors Multiples
AKR Corporindo Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
AKR Corporindo Tbk PT
IDX:AKRA
21.6T IDR 0.6 9.7 8 8
CA
Enbridge Inc
TSX:ENB
138.3B CAD 2.6 27.4 15.4 23.5
US
Enterprise Products Partners LP
NYSE:EPD
73.5B USD 1.3 12.6 11 14.8
US
Williams Companies Inc
NYSE:WMB
72.4B USD 6.9 32.6 17.6 29.2
US
Energy Transfer LP
NYSE:ET
64.6B USD 0.8 14.7 8.7 13.5
US
Kinder Morgan Inc
NYSE:KMI
62.7B USD 4.2 24.1 13.7 21.1
US
ONEOK Inc
NYSE:OKE
57.5B USD 2.7 19 14.2 17.4
US
MPLX LP
NYSE:MPLX
54.6B USD 4.6 12.8 11 13.7
US
Cheniere Energy Inc
NYSE:LNG
50.8B USD 3.2 15.6 9.7 11.6
CA
TC Energy Corp
TSX:TRP
71.8B CAD 5.2 15.6 14.8 21.9
US
Targa Resources Corp
NYSE:TRGP
43.3B USD 2.6 34.1 13.8 21.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
AKR Corporindo Tbk PT
IDX:AKRA
Average EV/EBITDA: 12.5
8
N/A N/A
CA
Enbridge Inc
TSX:ENB
15.4
14%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11
7%
1.6
US
Williams Companies Inc
NYSE:WMB
17.6
16%
1.1
US
Energy Transfer LP
NYSE:ET
8.7
9%
1
US
Kinder Morgan Inc
NYSE:KMI
13.7
11%
1.2
US
ONEOK Inc
NYSE:OKE
14.2
15%
0.9
US
MPLX LP
NYSE:MPLX
11
7%
1.6
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.8
13%
1.1
US
Targa Resources Corp
NYSE:TRGP
13.8
12%
1.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
AKR Corporindo Tbk PT
IDX:AKRA
Average EV/EBIT: 17.8
8
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.5
11%
2.1
US
Enterprise Products Partners LP
NYSE:EPD
14.8
7%
2.1
US
Williams Companies Inc
NYSE:WMB
29.2
15%
1.9
US
Energy Transfer LP
NYSE:ET
13.5
9%
1.5
US
Kinder Morgan Inc
NYSE:KMI
21.1
13%
1.6
US
ONEOK Inc
NYSE:OKE
17.4
14%
1.2
US
MPLX LP
NYSE:MPLX
13.7
6%
2.3
US
Cheniere Energy Inc
NYSE:LNG
11.6
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.9
16%
1.4
US
Targa Resources Corp
NYSE:TRGP
21.1
16%
1.3