Indonesian Tobacco Tbk PT
IDX:ITIC

Watchlist Manager
Indonesian Tobacco Tbk PT Logo
Indonesian Tobacco Tbk PT
IDX:ITIC
Watchlist
Price: 268 IDR Market Closed
Market Cap: 252.1B IDR
Have any thoughts about
Indonesian Tobacco Tbk PT?
Write Note

Relative Value

The Relative Value of one ITIC stock under the Base Case scenario is 428 IDR. Compared to the current market price of 268 IDR, Indonesian Tobacco Tbk PT is Undervalued by 37%.

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.

ITIC Relative Value
Base Case
428 IDR
Undervaluation 37%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
85
vs Industry
60
Median 3Y
0.9
Median 5Y
1
Industry
1.8
vs History
65
vs Industry
43
Median 3Y
11.1
Median 5Y
11.1
Industry
13.1
vs History
11
vs Industry
38
Median 3Y
7.7
Median 5Y
6
Industry
10.7
vs History
66
vs Industry
31
Median 3Y
15.5
Median 5Y
15.5
Industry
13
vs History
90
vs Industry
58
Median 3Y
0.7
Median 5Y
0.8
Industry
2.3
vs History
88
vs Industry
53
Median 3Y
1.3
Median 5Y
1.5
Industry
1.7
vs History
79
vs Industry
39
Median 3Y
5.2
Median 5Y
5.8
Industry
5.1
vs History
74
vs Industry
39
Median 3Y
8.2
Median 5Y
8.8
Industry
8.9
vs History
74
vs Industry
45
Median 3Y
8.2
Median 5Y
8.8
Industry
9.9
vs History
9
vs Industry
25
Median 3Y
10.8
Median 5Y
8.6
Industry
12.7
vs History
12
vs Industry
13
Median 3Y
11.1
Median 5Y
9.9
Industry
16.3
vs History
88
vs Industry
71
Median 3Y
0.7
Median 5Y
0.8
Industry
1.9

Multiples Across Competitors

ITIC Competitors Multiples
Indonesian Tobacco 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
Indonesian Tobacco Tbk PT
IDX:ITIC
252.1B IDR 0.8 10.1 8 8
US
Philip Morris International Inc
NYSE:PM
202.1B USD 5.4 20.6 16.2 17.4
US
Altria Group Inc
NYSE:MO
96.2B USD 4 9.4 9.9 10.2
UK
British American Tobacco PLC
LSE:BATS
66B GBP 2.5 -4.8 2.3 8.4
IN
ITC Ltd
NSE:ITC
5.9T INR 7.3 28.9 21.5 23.2
JP
Japan Tobacco Inc
TSE:2914
7.5T JPY 2.4 15.6 8.9 11.3
UK
Imperial Brands PLC
LSE:IMB
21.9B GBP 0.7 10.6 7.2 8.5
SE
Swedish Match AB
F:SWMC
15.2B EUR 8.3 27.4 21.4 21.4
KR
KT&G Corp
KRX:033780
13.4T KRW 2.3 14 8.7 10.5
CN
Smoore International Holdings Ltd
HKEX:6969
67.5B HKD 5.7 39 24 24
ID
Hanjaya Mandala Sampoerna Tbk PT
IDX:HMSP
76.8T IDR 0.7 10.8 9 9

See Also

Discover More
Back to Top