Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 8 925 IDR 1.42% Market Closed
Market Cap: 126.6T IDR

Relative Value

The Relative Value of one DNET stock under the Base Case scenario is hidden IDR. Compared to the current market price of 8 925 IDR, Indoritel Makmur Internasional Tbk PT is hidden .

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.

DNET Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
1
Median 3Y
49.7
Median 5Y
54.6
Industry
1.5
vs History
41
vs Industry
2
Median 3Y
104.4
Median 5Y
91.5
Industry
16.6
vs History
61
vs Industry
0
Median 3Y
455.6
Median 5Y
369.9
Industry
6.5
vs History
vs Industry
1
Median 3Y
-93.4
Median 5Y
-70.5
Industry
15.6
vs History
23
vs Industry
4
Median 3Y
5.2
Median 5Y
5
Industry
2.1
vs History
36
vs Industry
2
Median 3Y
50
Median 5Y
55.4
Industry
2.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4.1
vs History
28
vs Industry
0
Median 3Y
168
Median 5Y
183.5
Industry
8.1
vs History
28
vs Industry
1
Median 3Y
168
Median 5Y
183.5
Industry
13
vs History
61
vs Industry
0
Median 3Y
458.8
Median 5Y
383.9
Industry
8.6
vs History
vs Industry
Median 3Y
-144.2
Median 5Y
-115
Industry
15.6
vs History
23
vs Industry
3
Median 3Y
4.4
Median 5Y
4
Industry
1.2

Multiples Across Competitors

DNET Competitors Multiples
Indoritel Makmur Internasional 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
Indoritel Makmur Internasional Tbk PT
IDX:DNET
126.6T IDR 79.5 108.6 449.3 449.3
US
EchoStar Corp
NASDAQ:SATS
29.9B USD 2 -2.3 36.5 -91.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
27.4B USD 1 479 -90.2 -111.5 -94.3
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -5.1 7.9 138.7
US
Globalstar Inc
AMEX:GSAT
7.9B USD 30.3 -160.9 80.3 795.1
UK
Liberty Global PLC
NASDAQ:LBTYA
3.8B USD 1 -1.9 64.7 -104.4
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.3B MYR 5.8 23.5 17.8 17.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.3 5.7 6.9
NZ
Chorus Ltd
NZX:CNU
4B NZD 4 1 009.9 33.1 33.1
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
JP
Usen Next Holdings Co Ltd
TSE:9418
351.6B JPY 0.9 19.1 5.1 6.2
P/E Multiple
Earnings Growth PEG
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average P/E: 207.5
108.6
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.3 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -90.2 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.1 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -160.9 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.5
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.3
9%
2.4
NZ
Chorus Ltd
NZX:CNU
1 009.9
199%
5.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
19.1
9%
2.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBITDA: 73.8
449.3
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
36.5
7%
5.2
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -111.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.9
1%
7.9
US
G
Globalstar Inc
AMEX:GSAT
80.3
30%
2.7
UK
Liberty Global PLC
NASDAQ:LBTYA
64.7
9%
7.2
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
21%
0.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.7
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.1
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
5.1
-9%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBIT: 185.6
449.3
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -91.1 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -94.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.7
11%
12.6
US
G
Globalstar Inc
AMEX:GSAT
795.1
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -104.4 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.1
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
JP
Usen Next Holdings Co Ltd
TSE:9418
6.2
N/A N/A