Madusari Murni Indah Tbk PT
IDX:MOLI

Watchlist Manager
Madusari Murni Indah Tbk PT Logo
Madusari Murni Indah Tbk PT
IDX:MOLI
Watchlist
Price: 210 IDR 0.96% Market Closed
Market Cap: 572B IDR
Have any thoughts about
Madusari Murni Indah Tbk PT?
Write Note

Relative Value

The Relative Value of one MOLI stock under the Base Case scenario is 354.86 IDR. Compared to the current market price of 210 IDR, Madusari Murni Indah Tbk PT is Undervalued by 41%.

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.

MOLI Relative Value
Base Case
354.86 IDR
Undervaluation 41%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
82
vs Industry
77
Median 3Y
0.5
Median 5Y
0.7
Industry
1.5
vs History
79
vs Industry
60
Median 3Y
24
Median 5Y
34.7
Industry
21.7
vs History
30
vs Industry
27
Median 3Y
6.5
Median 5Y
4.5
Industry
13
vs History
30
vs Industry
44
Median 3Y
-3.6
Median 5Y
-13.2
Industry
20.5
vs History
84
vs Industry
80
Median 3Y
0.6
Median 5Y
0.9
Industry
1.6
vs History
88
vs Industry
80
Median 3Y
0.5
Median 5Y
0.7
Industry
1.6
vs History
93
vs Industry
81
Median 3Y
2.2
Median 5Y
2.8
Industry
7.2
vs History
96
vs Industry
57
Median 3Y
8.3
Median 5Y
11
Industry
13.2
vs History
96
vs Industry
61
Median 3Y
8.3
Median 5Y
11
Industry
17.5
vs History
31
vs Industry
29
Median 3Y
6.9
Median 5Y
4.7
Industry
13.9
vs History
7
vs Industry
33
Median 3Y
6.3
Median 5Y
-9.9
Industry
19.1
vs History
90
vs Industry
86
Median 3Y
0.4
Median 5Y
0.5
Industry
1.3

Multiples Across Competitors

MOLI Competitors Multiples
Madusari Murni Indah 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
Madusari Murni Indah Tbk PT
IDX:MOLI
572B IDR 0.4 16.9 5.2 5.2
US
Sherwin-Williams Co
NYSE:SHW
86.6B USD 3.8 33.9 21.9 25.5
US
Ecolab Inc
NYSE:ECL
68B USD 4.3 33.2 21.2 28.9
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
10.2T JPY 4.1 20 8.9 11.6
CH
Givaudan SA
SIX:GIVN
36.4B CHF 5.1 35.3 24.7 31.5
CN
Wanhua Chemical Group Co Ltd
SSE:600309
235.1B CNY 1.2 15.5 16.8 16.8
US
Dupont De Nemours Inc
NYSE:DD
32.3B USD 2.6 40.4 12.7 21.1
US
PPG Industries Inc
NYSE:PPG
27.9B USD 1.5 18.8 11.4 14.2
CH
DSM-Firmenich AG
AEX:DSFIR
25.9B EUR 2.4 12.2 30.8 -60.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.2T INR 6.3 47.9 32.5 37.7
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Madusari Murni Indah Tbk PT
IDX:MOLI
Average EV/EBITDA: 19.5
5.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
21.9
27%
0.8
US
Ecolab Inc
NYSE:ECL
21.2
38%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
8.9
36%
0.2
CH
Givaudan SA
SIX:GIVN
24.7
34%
0.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
131%
0.1
US
Dupont De Nemours Inc
NYSE:DD
12.7
32%
0.4
US
PPG Industries Inc
NYSE:PPG
11.4
21%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
30.8
203%
0.2
IN
Asian Paints Ltd
NSE:ASIANPAINT
32.5
10%
3.2
DK
Novozymes A/S
CSE:NZYM B
28.9
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Madusari Murni Indah Tbk PT
IDX:MOLI
Average EV/EBIT: 23
5.2
N/A N/A
US
Sherwin-Williams Co
NYSE:SHW
25.5
34%
0.7
US
Ecolab Inc
NYSE:ECL
28.9
52%
0.6
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
11.6
N/A N/A
CH
Givaudan SA
SIX:GIVN
31.5
44%
0.7
CN
Wanhua Chemical Group Co Ltd
SSE:600309
16.8
39%
0.4
US
Dupont De Nemours Inc
NYSE:DD
21.1
83%
0.3
US
PPG Industries Inc
NYSE:PPG
14.2
28%
0.5
CH
D
DSM-Firmenich AG
AEX:DSFIR
Negative Multiple: -60.2 N/A N/A
IN
Asian Paints Ltd
NSE:ASIANPAINT
37.7
5%
7.1
DK
Novozymes A/S
CSE:NZYM B
37.9
N/A N/A

See Also

Discover More
Back to Top