D

Dunia Virtual Online Tbk PT
IDX:AREA

Watchlist Manager
Dunia Virtual Online Tbk PT
IDX:AREA
Watchlist
Price: 193 IDR 1.58% Market Closed
Market Cap: 490.1B IDR
Have any thoughts about
Dunia Virtual Online Tbk PT?
Write Note

Relative Value

The Relative Value of one AREA stock under the Base Case scenario is 57.35 IDR. Compared to the current market price of 193 IDR, Dunia Virtual Online Tbk PT is Overvalued by 70%.

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.

AREA Relative Value
Base Case
57.35 IDR
Overvaluation 70%
Relative Value
Price
D
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
22
vs Industry
Median 3Y
10.7
Median 5Y
10.7
Industry
2.4
vs History
22
vs Industry
Median 3Y
133.8
Median 5Y
133.8
Industry
23.2
vs History
22
vs Industry
Median 3Y
18.4
Median 5Y
18.4
Industry
17.4
vs History
22
vs Industry
Median 3Y
215
Median 5Y
215
Industry
21.3
vs History
22
vs Industry
Median 3Y
2
Median 5Y
2
Industry
2.9
vs History
22
vs Industry
Median 3Y
10.1
Median 5Y
10.1
Industry
2.4
vs History
22
vs Industry
Median 3Y
26.6
Median 5Y
26.6
Industry
4.9
vs History
22
vs Industry
Median 3Y
54.3
Median 5Y
54.3
Industry
12.9
vs History
22
vs Industry
Median 3Y
54.3
Median 5Y
54.3
Industry
16.5
vs History
22
vs Industry
Median 3Y
17.4
Median 5Y
17.4
Industry
16.3
vs History
vs Industry
Median 3Y
-8.6
Median 5Y
-8.6
Industry
19
vs History
22
vs Industry
Median 3Y
2.1
Median 5Y
2.1
Industry
2.5

Multiples Across Competitors

AREA Competitors Multiples
Dunia Virtual Online Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Dunia Virtual Online Tbk PT
IDX:AREA
490.1B IDR 11.4 142.7 58.1 58.1
CA
Shopify Inc
NYSE:SHOP
142B USD 17.3 102.6 140.4 146.1
US
Snowflake Inc.
NYSE:SNOW
54.8B USD 16 -48.6 -45.7 -40
US
Cloudflare Inc
NYSE:NET
38.6B USD 24.6 -411.8 -1 081.7 -233.9
US
GoDaddy Inc
NYSE:GDDY
28.9B USD 6.5 15.6 31.6 36.8
US
Verisign Inc
NASDAQ:VRSN
19.5B USD 12.7 22.8 18.7 19.4
US
MongoDB Inc
NASDAQ:MDB
18.1B USD 9.5 -90.4 -63.6 -59
US
Twilio Inc
NYSE:TWLO
17.3B USD 4 -37.5 133 -149.9
US
Akamai Technologies Inc
NASDAQ:AKAM
14.8B USD 3.7 28 11.4 21.4
US
Okta Inc
NASDAQ:OKTA
14.2B USD 5.6 -364.8 -232.6 -90
IL
Wix.Com Ltd
NASDAQ:WIX
12.3B USD 7.2 131.6 112.5 164
P/S Multiple
Revenue Growth P/S to Growth
ID
D
Dunia Virtual Online Tbk PT
IDX:AREA
Average P/S: 10.8
11.4
N/A N/A
CA
Shopify Inc
NYSE:SHOP
17.3
87%
0.2
US
Snowflake Inc.
NYSE:SNOW
16
96%
0.2
US
Cloudflare Inc
NYSE:NET
24.6
104%
0.2
US
GoDaddy Inc
NYSE:GDDY
6.5
26%
0.2
US
Verisign Inc
NASDAQ:VRSN
12.7
12%
1
US
MongoDB Inc
NASDAQ:MDB
9.5
68%
0.1
US
Twilio Inc
NYSE:TWLO
4
26%
0.2
US
Akamai Technologies Inc
NASDAQ:AKAM
3.7
23%
0.2
US
Okta Inc
NASDAQ:OKTA
5.6
39%
0.1
IL
Wix.Com Ltd
NASDAQ:WIX
7.2
48%
0.1
P/E Multiple
Earnings Growth P/E to Growth
ID
D
Dunia Virtual Online Tbk PT
IDX:AREA
Average P/E: 73.9
142.7
N/A N/A
CA
Shopify Inc
NYSE:SHOP
102.6
1 782%
0.1
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -48.6 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -411.8 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
15.6
-13%
N/A
US
Verisign Inc
NASDAQ:VRSN
22.8
9%
2.4
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -90.4 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -37.5 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
28
110%
0.3
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -364.8 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
131.6
1 359%
0.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
D
Dunia Virtual Online Tbk PT
IDX:AREA
Average EV/EBITDA: 72.3
58.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
140.4
3 409%
0
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -45.7 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -1 081.7 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
31.6
116%
0.3
US
Verisign Inc
NASDAQ:VRSN
18.7
15%
1.3
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -63.6 N/A N/A
US
Twilio Inc
NYSE:TWLO
133
N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
11.4
49%
0.2
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -232.6 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
112.5
1 614%
0.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
D
Dunia Virtual Online Tbk PT
IDX:AREA
Average EV/EBIT: 74.3
58.1
N/A N/A
CA
Shopify Inc
NYSE:SHOP
146.1
42 967%
0
US
Snowflake Inc.
NYSE:SNOW
Negative Multiple: -40 N/A N/A
US
Cloudflare Inc
NYSE:NET
Negative Multiple: -233.9 N/A N/A
US
GoDaddy Inc
NYSE:GDDY
36.8
107%
0.3
US
Verisign Inc
NASDAQ:VRSN
19.4
12%
1.6
US
MongoDB Inc
NASDAQ:MDB
Negative Multiple: -59 N/A N/A
US
Twilio Inc
NYSE:TWLO
Negative Multiple: -149.9 N/A N/A
US
Akamai Technologies Inc
NASDAQ:AKAM
21.4
85%
0.3
US
Okta Inc
NASDAQ:OKTA
Negative Multiple: -90 N/A N/A
IL
Wix.Com Ltd
NASDAQ:WIX
164
6 834%
0

See Also

Discover More
Back to Top