Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
IDX:LSIP

Watchlist Manager
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT Logo
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
IDX:LSIP
Watchlist
Price: 1 155 IDR 1.76% Market Closed
Market Cap: 7.9T IDR

Relative Value

The Relative Value of one LSIP stock under the Base Case scenario is 1 020.56 IDR. Compared to the current market price of 1 155 IDR, Perusahaan Perkebunan London Sumatra Indonesia Tbk PT is Overvalued by 12%.

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.

LSIP Relative Value
Base Case
1 020.56 IDR
Overvaluation 12%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
30
vs Industry
28
Median 3Y
1.5
Median 5Y
1.6
Industry
0.9
Forward
1.6
vs History
87
vs Industry
64
Median 3Y
7.2
Median 5Y
7.7
Industry
16.1
Forward
5.2
vs History
50
vs Industry
55
Median 3Y
5
Median 5Y
5.1
Industry
9.6
vs History
44
vs Industry
49
Median 3Y
6.6
Median 5Y
6.6
Industry
17.2
vs History
57
vs Industry
76
Median 3Y
0.6
Median 5Y
0.7
Industry
1.4
vs History
73
vs Industry
76
Median 3Y
0.5
Median 5Y
0.8
Industry
1.1
Forward
0.5
vs History
82
vs Industry
86
Median 3Y
1.9
Median 5Y
2.3
Industry
4.7
vs History
84
vs Industry
75
Median 3Y
2.4
Median 5Y
3.1
Industry
10
Forward
1.1
vs History
84
vs Industry
71
Median 3Y
2.4
Median 5Y
3.1
Industry
12.9
Forward
1.4
vs History
76
vs Industry
69
Median 3Y
1.9
Median 5Y
2.5
Industry
10.7
vs History
71
vs Industry
55
Median 3Y
2.8
Median 5Y
3.2
Industry
15
vs History
71
vs Industry
90
Median 3Y
0.3
Median 5Y
0.4
Industry
1.1

Multiples Across Competitors

LSIP Competitors Multiples
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Perusahaan Perkebunan London Sumatra Indonesia Tbk PT
IDX:LSIP
7.9T IDR 1.7 5.3 1.4 1.4
US
Archer-Daniels-Midland Co
XETRA:ADM
20.5B EUR 0.3 12.9 9.9 15.4
SG
Wilmar International Ltd
SGX:F34
19.5B SGD 0.2 12.7 3.9 6.1
US
Bunge Ltd
NYSE:BG
10.8B USD 0.2 9.5 6.3 8.1
CN
Tongwei Co Ltd
SSE:600438
73.3B CNY 0.8 -10.9 -19.9 -19.9
US
Ingredion Inc
NYSE:INGR
8.4B USD 1.1 13 7.5 9.1
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
32.5B MYR 1.8 17.5 10.8 19
CN
New Hope Liuhe Co Ltd
SZSE:000876
44.4B CNY 0.4 10.8 -471.6 -471.6
MY
IOI Corporation Bhd
KLSE:IOICORP
22.8B MYR 2.1 17.7 14.7 19.3
US
Darling Ingredients Inc
NYSE:DAR
5.1B USD 0.9 18.2 11.3 31.6
MY
Kuala Lumpur Kepong Bhd
KLSE:KLK
21.5B MYR 1 36.8 10.3 16.3