G

Global Digital Niaga Tbk PT
IDX:BELI

Watchlist Manager
Global Digital Niaga Tbk PT
IDX:BELI
Watchlist
Price: 450 IDR Market Closed
Market Cap: 55.4T IDR
Have any thoughts about
Global Digital Niaga Tbk PT?
Write Note

Relative Value

The Relative Value of one BELI stock under the Base Case scenario is 118.68 IDR. Compared to the current market price of 450 IDR, Global Digital Niaga Tbk PT is Overvalued by 74%.

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.

BELI Relative Value
Base Case
118.68 IDR
Overvaluation 74%
Relative Value
Price
G
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
6
Median 3Y
2.9
Median 5Y
2.9
Industry
0.6
Forward
2.7
vs History
vs Industry
Median 3Y
-16.5
Median 5Y
-16.5
Industry
16.8
Forward
-40
vs History
vs Industry
Median 3Y
-15.9
Median 5Y
-15.9
Industry
7.8
vs History
vs Industry
Median 3Y
-37
Median 5Y
-37
Industry
15.3
vs History
15
vs Industry
7
Median 3Y
7
Median 5Y
7
Industry
1.6
vs History
15
vs Industry
7
Median 3Y
2.8
Median 5Y
2.8
Industry
0.7
Forward
2.8
vs History
50
vs Industry
3
Median 3Y
21.4
Median 5Y
21.4
Industry
2.3
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-17.1
Industry
8.6
Forward
-61.5
vs History
vs Industry
Median 3Y
-17.1
Median 5Y
-17.1
Industry
13
Forward
-41.7
vs History
vs Industry
Median 3Y
-16.7
Median 5Y
-16.7
Industry
8.9
vs History
vs Industry
Median 3Y
-16
Median 5Y
-16
Industry
12.2
vs History
76
vs Industry
6
Median 3Y
5.6
Median 5Y
5.6
Industry
1.1

Multiples Across Competitors

BELI Competitors Multiples
Global Digital Niaga 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
Global Digital Niaga Tbk PT
IDX:BELI
55.4T IDR 3.7 -17.9 -19.1 -19.1
IE
PDD Holdings Inc
SWB:9PDA
55B EUR 1.2 4.3 1.4 1.4
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
76.2T IDR 6.4 -0.9 -18.1 -18.1
CY
Ozon Holdings PLC
MOEX:OZON
448.1B RUB 1.3 -13 -81.5 -17.2
US
Savers Value Village Inc
NYSE:SVV
1.5B USD 1 40.9 12.2 19.9
SE
Rusta AB (publ)
STO:RUSTA
10.3B SEK 0.9 23 8.3 17.9
FI
Puuilo Oyj
OMXH:PUUILO
767.7m EUR 2.1 18.1 11.4 14.8
ID
Bukalapak.com Tbk PT
IDX:BUKA
12.2T IDR 2.6 -7 6.4 6.4
FI
Tokmanni Group Oyj
OMXH:TOKMAN
591.4m EUR 0.3 16.1 5.7 12.1
CL
Ripley Corp SA
SGO:RIPLEY
530.5B CLP 0.3 -165.8 -70.4 -70.4
SG
LightInTheBox Holding Co Ltd
SWB:L4XA
500.3m EUR 0.8 -54.9 -48.3 -44.3
P/E Multiple
Earnings Growth
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Average P/E: 20.5
Negative Multiple: -17.9
N/A
IE
P
PDD Holdings Inc
SWB:9PDA
4.3
185%
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -0.9 N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -13 N/A
US
S
Savers Value Village Inc
NYSE:SVV
40.9
109%
SE
R
Rusta AB (publ)
STO:RUSTA
23
95%
FI
P
Puuilo Oyj
OMXH:PUUILO
18.1
55%
ID
Bukalapak.com Tbk PT
IDX:BUKA
Negative Multiple: -7 N/A
FI
T
Tokmanni Group Oyj
OMXH:TOKMAN
16.1
49%
CL
R
Ripley Corp SA
SGO:RIPLEY
Negative Multiple: -165.8 N/A
SG
L
LightInTheBox Holding Co Ltd
SWB:L4XA
Negative Multiple: -54.9 N/A
EV/EBITDA Multiple
EBITDA Growth
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Average EV/EBITDA: 7.5
Negative Multiple: -19.1
N/A
IE
P
PDD Holdings Inc
SWB:9PDA
1.4
226%
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -18.1 N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -81.5 N/A
US
S
Savers Value Village Inc
NYSE:SVV
12.2
80%
SE
R
Rusta AB (publ)
STO:RUSTA
8.3
42%
FI
P
Puuilo Oyj
OMXH:PUUILO
11.4
52%
ID
Bukalapak.com Tbk PT
IDX:BUKA
6.4
N/A
FI
T
Tokmanni Group Oyj
OMXH:TOKMAN
5.7
42%
CL
R
Ripley Corp SA
SGO:RIPLEY
Negative Multiple: -70.4 N/A
SG
L
LightInTheBox Holding Co Ltd
SWB:L4XA
Negative Multiple: -48.3 N/A
EV/EBIT Multiple
EBIT Growth
ID
G
Global Digital Niaga Tbk PT
IDX:BELI
Average EV/EBIT: 12.1
Negative Multiple: -19.1
N/A
IE
P
PDD Holdings Inc
SWB:9PDA
1.4
236%
ID
GoTo Gojek Tokopedia PT Tbk
IDX:GOTO
Negative Multiple: -18.1 N/A
CY
Ozon Holdings PLC
MOEX:OZON
Negative Multiple: -17.2 N/A
US
S
Savers Value Village Inc
NYSE:SVV
19.9
84%
SE
R
Rusta AB (publ)
STO:RUSTA
17.9
68%
FI
P
Puuilo Oyj
OMXH:PUUILO
14.8
51%
ID
Bukalapak.com Tbk PT
IDX:BUKA
6.4
N/A
FI
T
Tokmanni Group Oyj
OMXH:TOKMAN
12.1
46%
CL
R
Ripley Corp SA
SGO:RIPLEY
Negative Multiple: -70.4 N/A
SG
L
LightInTheBox Holding Co Ltd
SWB:L4XA
Negative Multiple: -44.3 N/A

See Also

Discover More
Back to Top