PT Dayamitra Telekomunikasi Tbk
IDX:MTEL

Watchlist Manager
PT Dayamitra Telekomunikasi Tbk Logo
PT Dayamitra Telekomunikasi Tbk
IDX:MTEL
Watchlist
Price: 575 IDR Market Closed
Market Cap: 48T IDR

Relative Value

The Relative Value of one MTEL stock under the Base Case scenario is 694.43 IDR. Compared to the current market price of 575 IDR, PT Dayamitra Telekomunikasi Tbk is Undervalued by 17%.

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.

MTEL Relative Value
Base Case
694.43 IDR
Undervaluation 17%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
79
vs Industry
11
Median 3Y
5.9
Median 5Y
5.9
Industry
1.4
Forward
4.8
vs History
90
vs Industry
21
Median 3Y
25.6
Median 5Y
25.8
Industry
16.7
Forward
19.5
vs History
83
vs Industry
37
Median 3Y
9.6
Median 5Y
9.7
Industry
6.4
vs History
20
vs Industry
11
Median 3Y
-5.9
Median 5Y
-5.9
Industry
16.4
vs History
90
vs Industry
51
Median 3Y
1.7
Median 5Y
1.7
Industry
1.9
vs History
67
vs Industry
13
Median 3Y
7.4
Median 5Y
7.4
Industry
1.9
Forward
6.4
vs History
72
vs Industry
13
Median 3Y
14.6
Median 5Y
14.7
Industry
4
vs History
72
vs Industry
17
Median 3Y
16.9
Median 5Y
16.9
Industry
7.9
Forward
7.8
vs History
72
vs Industry
28
Median 3Y
16.9
Median 5Y
16.9
Industry
13.5
Forward
13.7
vs History
74
vs Industry
40
Median 3Y
10.4
Median 5Y
10.5
Industry
8.7
vs History
34
vs Industry
22
Median 3Y
-8.9
Median 5Y
-8.9
Industry
16.2
vs History
90
vs Industry
42
Median 3Y
1.3
Median 5Y
1.3
Industry
1.2

Multiples Across Competitors

MTEL Competitors Multiples
PT Dayamitra Telekomunikasi Tbk Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
PT Dayamitra Telekomunikasi Tbk
IDX:MTEL
46.9T IDR 5 22.2 15.1 15.1
US
AT&T Inc
NYSE:T
192.9B USD 1.6 16.4 6.7 12.4
US
Verizon Communications Inc
NYSE:VZ
176.4B USD 1.3 9.9 5.9 9.2
DE
Deutsche Telekom AG
XETRA:DTE
152.8B EUR 1.3 13.6 5.6 11
CN
China Telecom Corp Ltd
SSE:601728
704.6B CNY 1.3 21.3 17.1 17.1
JP
Nippon Telegraph and Telephone Corp
TSE:9432
12.3T JPY 0.9 11 4.9 9.2
SA
Saudi Telecom Company SJSC
SAU:7010
189B SAR 2.5 7.7 6.7 11.5
SG
Singapore Telecommunications Ltd
SGX:Z74
62.1B SGD 4.4 -565.1 18.7 53.6
FR
Orange SA
PAR:ORA
32.8B EUR 0.8 15.1 4.1 9.3
HK
China Unicom Hong Kong Ltd
HKEX:762
265.9B HKD 0.4 6.3 6.3 6.3
CH
Swisscom AG
SIX:SCMN
27.9B CHF 2.5 18.1 9.1 19.1