City Retail Developments Tbk PT
IDX:NIRO

Watchlist Manager
City Retail Developments Tbk PT Logo
City Retail Developments Tbk PT
IDX:NIRO
Watchlist
Price: 130 IDR Market Closed
Market Cap: 2.9T IDR
Have any thoughts about
City Retail Developments Tbk PT?
Write Note
Section:
 

Relative Value

The Relative Value of one NIRO stock under the Base Case scenario is 294.75 IDR. Compared to the current market price of 130 IDR, City Retail Developments Tbk PT is Undervalued by 56%.

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.

NIRO Relative Value
Base Case
294.75 IDR
Undervaluation 56%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

2.3
P/S
P/S
Price to Sales
2.3
vs History
96
vs Industry
54
Median 3Y
3.2
Median 5Y
4.2
Industry
3.6
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
Median 3Y
-38.4
Median 5Y
-39.3
Industry
16.7
More Details
Negative
P/OCF
P/OCF
Price to OCF
N/A
vs History
vs Industry
4
Median 3Y
8.7
Median 5Y
-8
Industry
10.9
More Details
3.1
P/FCFE
P/FCFE
Price to FCFE
3.1
vs History
34
vs Industry
47
Median 3Y
2.3
Median 5Y
2.3
Industry
13.3
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
41
vs Industry
21
Median 3Y
1.5
Median 5Y
1.4
Industry
0.8
More Details
6.1
EV/S
EV/S
Enterprise Value to Sales
6.1
vs History
52
vs Industry
49
Median 3Y
6.2
Median 5Y
6.2
Industry
6.6
More Details
13.1
EV/GP
EV/GP
Enterprise Value to Gross Profit
13.1
vs History
47
vs Industry
43
Median 3Y
13.3
Median 5Y
13.3
Industry
11.9
More Details
23
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
23
vs History
34
vs Industry
23
Median 3Y
22.2
Median 5Y
19.5
Industry
15.8
More Details
23
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
23
vs History
34
vs Industry
31
Median 3Y
22.2
Median 5Y
19.5
Industry
19
More Details
Negative
EV/OCF
EV/OCF
Enterprise Value to OCF
N/A
vs History
vs Industry
3
Median 3Y
13.7
Median 5Y
-12.5
Industry
18.5
More Details
Negative
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
N/A
vs History
vs Industry
0
Median 3Y
-15
Median 5Y
-12.4
Industry
20.1
More Details
0.6
EV/IC
EV/IC
Enterprise Value to IC
0.6
vs History
1
vs Industry
58
Median 3Y
0.6
Median 5Y
0.5
Industry
0.7
More Details

Multiples Across Competitors

NIRO Competitors Multiples
City Retail Developments 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
City Retail Developments Tbk PT
IDX:NIRO
2.9T IDR 2.3 -37 23 23
DE
Vonovia SE
XETRA:VNA
24.2B EUR 50.2 -8.5 -35.4 -31.7
PH
SM Prime Holdings Inc
XPHS:SMPH
715.6B PHP 5.4 16.8 12.7 15.6
HK
Swire Properties Ltd
HKEX:1972
91.1B HKD 6.2 41.2 14.8 14.8
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
79.9B CNY 5.7 29.7 26.4 26.4
IL
Azrieli Group Ltd
TASE:AZRG
34.9B ILS 11.3 16.8 17.6 18
DE
Deutsche Wohnen SE
XETRA:DWNI
9.2B EUR 7.6 -37.3 16.2 23.4
SG
Capitaland Investment Ltd
SGX:9CI
13B SGD 4.7 71.9 22.6 26.5
BM
Hongkong Land Holdings Ltd
SGX:H78
9.5B USD 4.4 -8.8 22.5 23.1
SE
Sagax AB
STO:SAGA A
105.5B SEK 21.9 27.6 34.4 34.4
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
64.5B HKD 3.8 17.6 11.9 11.9
P/E Multiple
Earnings Growth P/E to Growth
ID
City Retail Developments Tbk PT
IDX:NIRO
Average P/E: 31.7
Negative Multiple: -37 		N/A N/A
DE
Vonovia SE
XETRA:VNA
Negative Multiple: -8.5 N/A N/A
PH
S
SM Prime Holdings Inc
XPHS:SMPH
16.8
35%
0.5
HK
S
Swire Properties Ltd
HKEX:1972
41.2
225%
0.2
CN
Zhejiang China Commodities City Group Co Ltd
SSE:600415
29.7
59%
0.5
IL
Azrieli Group Ltd
TASE:AZRG
16.8
-36%
N/A
DE
Deutsche Wohnen SE
XETRA:DWNI
Negative Multiple: -37.3 N/A N/A
SG
Capitaland Investment Ltd
SGX:9CI
71.9
393%
0.2
BM
Hongkong Land Holdings Ltd
SGX:H78
Negative Multiple: -8.8 N/A N/A
SE
S
Sagax AB
STO:SAGA A
27.6
N/A N/A
CN
China Resources Mixc Lifestyle Services Ltd
HKEX:1209
17.6
70%
0.3

See Also

Summary
NIRO intrinsic value, competitors valuation, and company profile.
DCF Valuation
NIRO stock valuation using Discount Cash Flow valuation method.
Relative Valuation
NIRO stock valuation using valuation multiples.
Wall Street Estimates
NIRO 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
NIRO 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 210,000+ 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.