L

Leyand International Tbk PT
IDX:LAPD

Watchlist Manager
Leyand International Tbk PT
IDX:LAPD
Watchlist
Price: 18 IDR -10% Market Closed
Market Cap: 71.4B IDR
Have any thoughts about
Leyand International Tbk PT?
Write Note
Section:
 

Relative Value

The Relative Value of one LAPD stock under the Base Case scenario is 0.45 IDR. Compared to the current market price of 18 IDR, Leyand International Tbk PT is Overvalued by 97%.

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.

LAPD Relative Value
Base Case
0.45 IDR
Overvaluation 97%
Relative Value
Price
L
Worst Case
Base Case
Best Case

Valuation Multiples

0.2
P/S
P/S
Price to Sales
0.2
vs History
57
vs Industry
92
Median 3Y
-22 388.2
Median 5Y
0.2
Industry
1.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
76
Median 3Y
-1.8
Median 5Y
-1.9
Industry
15.1
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
14
vs Industry
69
Median 3Y
-28.3
Median 5Y
-27.9
Industry
7
More Details
3.1
P/FCFE
P/FCFE
Price to FCFE
3.1
vs History
23
vs Industry
57
Median 3Y
-18.6
Median 5Y
-19.9
Industry
13.9
More Details
Negative
P/B
P/B
Price to Book Value
N/A
vs History
vs Industry
Median 3Y
-1.5
Median 5Y
-1.5
Industry
1.4
More Details
0.4
EV/S
EV/S
Enterprise Value to Sales
0.4
vs History
52
vs Industry
92
Median 3Y
-22 381.6
Median 5Y
0.3
Industry
2.7
More Details
17.8
EV/GP
EV/GP
Enterprise Value to Gross Profit
17.8
vs History
15
vs Industry
27
Median 3Y
-5.7
Median 5Y
-5.1
Industry
7.5
More Details
Negative
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
N/A
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-4.8
Industry
10.3
More Details
Negative
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
N/A
vs History
vs Industry
Median 3Y
-8.1
Median 5Y
-4.8
Industry
14.6
More Details
10.8
EV/OCF
EV/OCF
Enterprise Value to OCF
10.8
vs History
14
vs Industry
73
Median 3Y
-28.2
Median 5Y
-27.8
Industry
11.1
More Details
13.2
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.2
vs History
14
vs Industry
46
Median 3Y
-28.2
Median 5Y
-27.8
Industry
16.8
More Details
0.7
EV/IC
EV/IC
Enterprise Value to IC
0.7
vs History
22
vs Industry
89
Median 3Y
-1.2
Median 5Y
-1.2
Industry
0.9
More Details

Multiples Across Competitors

LAPD Competitors Multiples
Leyand International Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Leyand International Tbk PT
IDX:LAPD
71.4B IDR 0.2 -12.1 -11.5 -11.5
DE
Uniper SE
XETRA:UN01
562.9B EUR 2.1 -29.7 -142.5 -87.5
SA
ACWA Power Co
SAU:2082
284.5B SAR 46.1 149.4 114.5 139.2
US
Vistra Corp
NYSE:VST
49.3B USD 3 26.4 10.6 17.7
IN
NTPC Ltd
NSE:NTPC
3.2T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
206.5B CNY 2.4 18.8 15.2 15.2
CN
China National Nuclear Power Co Ltd
SSE:601985
192.4B CNY 2.5 18.9 16.7 16.7
IN
Adani Power Ltd
NSE:ADANIPOWER
2T INR 3.6 15.4 10.4 12.9
TH
Gulf Energy Development PCL
SET:GULF
698.1B THB 5.8 36.7 38 46.9
CN
SDIC Power Holdings Co Ltd
SSE:600886
122B CNY 2.1 17.3 14.4 14.4
IN
JSW Energy Ltd
NSE:JSWENERGY
1.1T INR 9.7 56.8 24.6 35
P/E Multiple
Earnings Growth P/E to Growth
ID
L
Leyand International Tbk PT
IDX:LAPD
Average P/E: 39.4
Negative Multiple: -12.1 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -29.7 N/A N/A
SA
ACWA Power Co
SAU:2082
149.4
48%
3.1
US
Vistra Corp
NYSE:VST
26.4
118%
0.2
IN
NTPC Ltd
NSE:NTPC
14.7
31%
0.5
CN
CGN Power Co Ltd
SZSE:003816
18.8
27%
0.7
CN
China National Nuclear Power Co Ltd
SSE:601985
18.9
25%
0.8
IN
Adani Power Ltd
NSE:ADANIPOWER
15.4
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
36.7
57%
0.6
CN
SDIC Power Holdings Co Ltd
SSE:600886
17.3
41%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
56.8
126%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
L
Leyand International Tbk PT
IDX:LAPD
Average EV/EBITDA: 28.3
Negative Multiple: -11.5 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -142.5 N/A N/A
SA
ACWA Power Co
SAU:2082
114.5
106%
1.1
US
Vistra Corp
NYSE:VST
10.6
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.2
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.7
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.4
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
38
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
123%
0.1
IN
JSW Energy Ltd
NSE:JSWENERGY
24.6
105%
0.2
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
L
Leyand International Tbk PT
IDX:LAPD
Average EV/EBIT: 34.7
Negative Multiple: -11.5 		N/A N/A
DE
Uniper SE
XETRA:UN01
Negative Multiple: -87.5 N/A N/A
SA
ACWA Power Co
SAU:2082
139.2
104%
1.3
US
Vistra Corp
NYSE:VST
17.7
64%
0.3
IN
NTPC Ltd
NSE:NTPC
14.7
43%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.2
18%
0.8
CN
China National Nuclear Power Co Ltd
SSE:601985
16.7
16%
1.1
IN
Adani Power Ltd
NSE:ADANIPOWER
12.9
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
46.9
35%
1.3
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.4
34%
0.4
IN
JSW Energy Ltd
NSE:JSWENERGY
35
121%
0.3

See Also

Summary
LAPD intrinsic value, competitors valuation, and company profile.
DCF Valuation
LAPD stock valuation using Discount Cash Flow valuation method.
Relative Valuation
LAPD stock valuation using valuation multiples.
Wall Street Estimates
LAPD price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
LAPD stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 211,200+ value investors using Alpha Spread
Create a free account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2024 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.