A

Autopedia Sukses Lestari Tbk PT
IDX:ASLC

Watchlist Manager
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Watchlist
Price: 74 IDR Market Closed
Market Cap: 943.2B IDR
Have any thoughts about
Autopedia Sukses Lestari Tbk PT?
Write Note

Relative Value

The Relative Value of one ASLC stock under the Base Case scenario is 144.95 IDR. Compared to the current market price of 74 IDR, Autopedia Sukses Lestari Tbk PT is Undervalued by 49%.

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.

ASLC Relative Value
Base Case
144.95 IDR
Undervaluation 49%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
91
vs Industry
16
Median 3Y
2.1
Median 5Y
2.1
Industry
0.6
Forward
1.1
vs History
86
vs Industry
13
Median 3Y
61.5
Median 5Y
61.5
Industry
16.9
Forward
15.6
vs History
44
vs Industry
5
Median 3Y
21.9
Median 5Y
21.9
Industry
8
vs History
vs Industry
2
Median 3Y
-5.2
Median 5Y
-5.2
Industry
15.7
vs History
88
vs Industry
38
Median 3Y
1.9
Median 5Y
1.9
Industry
1.6
vs History
91
vs Industry
26
Median 3Y
1.5
Median 5Y
1.5
Industry
0.7
Forward
0.7
vs History
91
vs Industry
25
Median 3Y
5.8
Median 5Y
5.8
Industry
2.3
vs History
69
vs Industry
11
Median 3Y
22
Median 5Y
22
Industry
8.6
Forward
5.1
vs History
69
vs Industry
17
Median 3Y
22
Median 5Y
22
Industry
12.9
Forward
8.5
vs History
44
vs Industry
9
Median 3Y
13.6
Median 5Y
13.6
Industry
9.2
vs History
25
vs Industry
4
Median 3Y
20.1
Median 5Y
20.1
Industry
12.9
vs History
88
vs Industry
27
Median 3Y
1.9
Median 5Y
1.9
Industry
1.1

Multiples Across Competitors

ASLC Competitors Multiples
Autopedia Sukses Lestari 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
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
943.2B IDR 1.1 18 10.5 10.5
US
O'Reilly Automotive Inc
NASDAQ:ORLY
69.7B USD 4.2 29.2 20.4 23.2
US
Autozone Inc
NYSE:AZO
55.9B USD 3 21.2 15 17.2
US
Carvana Co
NYSE:CVNA
40.9B USD 3.3 2 403.2 54.1 86.2
ZA
Motus Holdings Ltd
JSE:MTH
20B Zac 0 0 0 0
US
Carmax Inc
NYSE:KMX
12.6B USD 0.5 27.4 68.3 188.2
TW
Hotai Motor Co Ltd
TWSE:2207
334.8B TWD 1.4 16.4 27 73.2
US
Penske Automotive Group Inc
NYSE:PAG
10.2B USD 0.3 11.7 11 12.3
ZA
Super Group Ltd
JSE:SPG
10.1B Zac 0 0 0 0
US
Murphy Usa Inc
NYSE:MUSA
10B USD 0.5 19.6 11.8 15.4
US
Lithia Motors Inc
NYSE:LAD
9.3B USD 0.3 11.6 12.2 14.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
A
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Average EV/EBITDA: 25.6
10.5
102%
0.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
20.4
6%
3.4
US
Autozone Inc
NYSE:AZO
15
5%
3
US
Carvana Co
NYSE:CVNA
54.1
96%
0.6
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
21%
N/A
US
Carmax Inc
NYSE:KMX
68.3
36%
1.9
TW
Hotai Motor Co Ltd
TWSE:2207
27
25%
1.1
US
Penske Automotive Group Inc
NYSE:PAG
11
-1%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
11.8
3%
3.9
US
Lithia Motors Inc
NYSE:LAD
12.2
3%
4.1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
A
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Average EV/EBIT: 48.9
10.5
69%
0.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
23.2
6%
3.9
US
Autozone Inc
NYSE:AZO
17.2
5%
3.4
US
Carvana Co
NYSE:CVNA
86.2
N/A N/A
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Carmax Inc
NYSE:KMX
188.2
61%
3.1
TW
Hotai Motor Co Ltd
TWSE:2207
73.2
40%
1.8
US
Penske Automotive Group Inc
NYSE:PAG
12.3
-2%
N/A
ZA
S
Super Group Ltd
JSE:SPG
Not Available
2%
N/A
US
Murphy Usa Inc
NYSE:MUSA
15.4
1%
15.4
US
Lithia Motors Inc
NYSE:LAD
14.4
4%
3.6