MNC Asia Holding Tbk PT
IDX:BHIT

Watchlist Manager
MNC Asia Holding Tbk PT Logo
MNC Asia Holding Tbk PT
IDX:BHIT
Watchlist
Price: 34 IDR Market Closed
Market Cap: 2.8T IDR
Have any thoughts about
MNC Asia Holding Tbk PT?
Write Note

Relative Value

The Relative Value of one BHIT stock under the Base Case scenario is 101.26 IDR. Compared to the current market price of 34 IDR, MNC Asia Holding Tbk PT is Undervalued by 66%.

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.

BHIT Relative Value
Base Case
101.26 IDR
Undervaluation 66%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
88
Median 3Y
0.3
Median 5Y
0.3
Industry
1.5
vs History
22
vs Industry
27
Median 3Y
7.8
Median 5Y
7.5
Industry
18.1
vs History
26
vs Industry
56
Median 3Y
1.5
Median 5Y
1.3
Industry
11.6
vs History
73
vs Industry
42
Median 3Y
1.5
Median 5Y
2.1
Industry
16
vs History
96
vs Industry
81
Median 3Y
0.3
Median 5Y
0.3
Industry
1.7
vs History
vs Industry
89
Median 3Y
0.2
Median 5Y
0.2
Industry
1.5
vs History
vs Industry
86
Median 3Y
0.4
Median 5Y
0.5
Industry
3.3
vs History
vs Industry
60
Median 3Y
0.8
Median 5Y
0.9
Industry
8.8
vs History
vs Industry
53
Median 3Y
0.8
Median 5Y
0.9
Industry
12.3
vs History
vs Industry
60
Median 3Y
0.8
Median 5Y
1.3
Industry
10.6
vs History
vs Industry
52
Median 3Y
0.4
Median 5Y
1.4
Industry
13.5
vs History
vs Industry
86
Median 3Y
0.1
Median 5Y
0.1
Industry
1.4

Multiples Across Competitors

BHIT Competitors Multiples
MNC Asia Holding 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
MNC Asia Holding Tbk PT
IDX:BHIT
2.8T IDR 0.2 9 -0.6 -0.6
US
ViacomCBS Inc
LSE:0A65
26.3B USD 0.9 -4.8 12.7 14.7
US
Fox Corp
NASDAQ:FOXA
22.6B USD 1.6 11.7 8.2 9.4
US
Paramount Global
NASDAQ:PARA
7.1B USD 0.2 -1.3 6.3 7.3
US
Nexstar Media Group Inc
NASDAQ:NXST
5.1B USD 1 8.8 6 10.3
JP
Nippon Television Holdings Inc
TSE:9404
688.6B JPY 1.5 18.6 8.8 11.4
LU
RTL Group SA
XETRA:RRTL
4.2B EUR 0.7 8.1 6.3 9
JP
TBS Holdings Inc
TSE:9401
655.1B JPY 1.6 10.6 16 30.7
UK
ITV PLC
LSE:ITV
2.9B GBP 0.8 6.7 6.5 8.5
SA
MBC Group CJSC
SAU:4072
12.8B SAR 2.8 53.4 64.2 111.3
IN
Sun Tv Network Ltd
NSE:SUNTV
270.9B INR 6.4 14.3 8.7 11
P/E Multiple
Earnings Growth PEG
ID
MNC Asia Holding Tbk PT
IDX:BHIT
Average P/E: 15.7
9
N/A N/A
US
V
ViacomCBS Inc
LSE:0A65
Negative Multiple: -4.8 N/A N/A
US
Fox Corp
NASDAQ:FOXA
11.7
9%
1.3
US
Paramount Global
NASDAQ:PARA
Negative Multiple: -1.3 N/A N/A
US
Nexstar Media Group Inc
NASDAQ:NXST
8.8
35%
0.3
JP
N
Nippon Television Holdings Inc
TSE:9404
18.6
4%
4.7
LU
RTL Group SA
XETRA:RRTL
8.1
4%
2
JP
TBS Holdings Inc
TSE:9401
10.6
0%
N/A
UK
ITV PLC
LSE:ITV
6.7
26%
0.3
SA
M
MBC Group CJSC
SAU:4072
53.4
203%
0.3
IN
Sun Tv Network Ltd
NSE:SUNTV
14.3
6%
2.4
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
MNC Asia Holding Tbk PT
IDX:BHIT
Average EV/EBITDA: 14.4
Negative Multiple: -0.6
N/A N/A
US
V
ViacomCBS Inc
LSE:0A65
12.7
18%
0.7
US
Fox Corp
NASDAQ:FOXA
8.2
3%
2.7
US
Paramount Global
NASDAQ:PARA
6.3
18%
0.4
US
Nexstar Media Group Inc
NASDAQ:NXST
6
7%
0.9
JP
N
Nippon Television Holdings Inc
TSE:9404
8.8
4%
2.2
LU
RTL Group SA
XETRA:RRTL
6.3
10%
0.6
JP
TBS Holdings Inc
TSE:9401
16
9%
1.8
UK
ITV PLC
LSE:ITV
6.5
14%
0.5
SA
M
MBC Group CJSC
SAU:4072
64.2
N/A N/A
IN
Sun Tv Network Ltd
NSE:SUNTV
8.7
3%
2.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
MNC Asia Holding Tbk PT
IDX:BHIT
Average EV/EBIT: 22.4
Negative Multiple: -0.6
N/A N/A
US
V
ViacomCBS Inc
LSE:0A65
14.7
22%
0.7
US
Fox Corp
NASDAQ:FOXA
9.4
3%
3.1
US
Paramount Global
NASDAQ:PARA
7.3
22%
0.3
US
Nexstar Media Group Inc
NASDAQ:NXST
10.3
23%
0.4
JP
N
Nippon Television Holdings Inc
TSE:9404
11.4
N/A N/A
LU
RTL Group SA
XETRA:RRTL
9
12%
0.7
JP
TBS Holdings Inc
TSE:9401
30.7
N/A N/A
UK
ITV PLC
LSE:ITV
8.5
19%
0.4
SA
M
MBC Group CJSC
SAU:4072
111.3
N/A N/A
IN
Sun Tv Network Ltd
NSE:SUNTV
11
4%
2.7