N

Nusantara Sejahtera Raya Tbk PT
IDX:CNMA

Watchlist Manager
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Watchlist
Price: 181 IDR Market Closed
Market Cap: 15.1T IDR
Have any thoughts about
Nusantara Sejahtera Raya Tbk PT?
Write Note

Relative Value

The Relative Value of one CNMA stock under the Base Case scenario is 385.31 IDR. Compared to the current market price of 181 IDR, Nusantara Sejahtera Raya Tbk PT is Undervalued by 53%.

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.

CNMA Relative Value
Base Case
385.31 IDR
Undervaluation 53%
Relative Value
Price
N
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
52
vs Industry
26
Median 3Y
2.7
Median 5Y
2.7
Industry
1.5
Forward
2.3
vs History
64
vs Industry
20
Median 3Y
22.4
Median 5Y
22.4
Industry
17.9
Forward
15.8
vs History
47
vs Industry
34
Median 3Y
8.8
Median 5Y
8.8
Industry
11.5
vs History
11
vs Industry
23
Median 3Y
-15.6
Median 5Y
-15.6
Industry
15.8
vs History
88
vs Industry
16
Median 3Y
4.2
Median 5Y
4.2
Industry
1.7
vs History
52
vs Industry
26
Median 3Y
2.6
Median 5Y
2.6
Industry
1.5
Forward
2.2
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
3.3
vs History
64
vs Industry
20
Median 3Y
14.1
Median 5Y
14.1
Industry
8.8
Forward
6.4
vs History
64
vs Industry
24
Median 3Y
14.1
Median 5Y
14.1
Industry
12.3
Forward
10.4
vs History
47
vs Industry
35
Median 3Y
8.3
Median 5Y
8.3
Industry
10.5
vs History
29
vs Industry
23
Median 3Y
17.2
Median 5Y
17.2
Industry
13.4
vs History
88
vs Industry
16
Median 3Y
4
Median 5Y
4
Industry
1.4

Multiples Across Competitors

CNMA Competitors Multiples
Nusantara Sejahtera Raya 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
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
15.1T IDR 2.6 18.2 11.9 11.9
US
Netflix Inc
NASDAQ:NFLX
387.9B USD 10.3 49.9 15.8 40.8
US
Walt Disney Co
NYSE:DIS
206.7B USD 2.3 41.6 14.2 20.1
LU
Spotify Technology SA
NYSE:SPOT
92.2B USD 5.9 126.2 89.7 103.5
NL
Universal Music Group NV
AEX:UMG
45.2B EUR 3.9 29.2 29.7 29.7
US
Live Nation Entertainment Inc
NYSE:LYV
30.4B USD 1.3 131.8 17 24.3
US
Warner Bros Discovery Inc
NASDAQ:WBD
26B USD 0.7 -2.3 2.8 -158.4
US
TKO Group Holdings Inc
NYSE:TKO
24.6B USD 18.4 145.4 70.6 93.4
CN
Tencent Music Entertainment Group
NYSE:TME
19.8B USD 5.2 24.1 21.1 21.1
FR
Bollore SE
PAR:BOL
16.7B EUR 0.9 4.3 7.8 25.2
US
Warner Music Group Corp
NASDAQ:WMG
16.3B USD 2.5 38 15.1 20.3