Cikarang Listrindo Tbk PT
IDX:POWR

Watchlist Manager
Cikarang Listrindo Tbk PT Logo
Cikarang Listrindo Tbk PT
IDX:POWR
Watchlist
Price: 690 IDR -0.72%
Market Cap: 10.9T IDR
Have any thoughts about
Cikarang Listrindo Tbk PT?
Write Note
Section:
 

Relative Value

The Relative Value of one POWR stock under the Base Case scenario is 1 010.89 IDR. Compared to the current market price of 690 IDR, Cikarang Listrindo Tbk PT is Undervalued by 32%.

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.

POWR Relative Value
Base Case
1 010.89 IDR
Undervaluation 32%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.2
P/S
P/S
Price to Sales
1.2
vs History
26
vs Industry
54
Median 3Y
1.2
Median 5Y
1.2
Industry
1.6
Forward
1.2
More Details
9.3
P/E
P/E
Price to Earnings
9.3
vs History
12
vs Industry
53
Median 3Y
8.5
Median 5Y
7.5
Industry
15.1
Forward
7.7
More Details
4
P/OCF
P/OCF
Price to OCF
4
vs History
61
vs Industry
60
Median 3Y
4.4
Median 5Y
4.2
Industry
7
More Details
3.8
P/FCFE
P/FCFE
Price to FCFE
3.8
vs History
98
vs Industry
43
Median 3Y
5.3
Median 5Y
5.3
Industry
13.9
More Details
0.9
P/B
P/B
Price to Book Value
0.9
vs History
25
vs Industry
63
Median 3Y
0.9
Median 5Y
0.9
Industry
1.4
More Details
1.3
EV/S
EV/S
Enterprise Value to Sales
1.3
vs History
87
vs Industry
66
Median 3Y
1.4
Median 5Y
1.5
Industry
2.7
Forward
1.3
More Details
2.6
EV/GP
EV/GP
Enterprise Value to Gross Profit
2.6
vs History
79
vs Industry
78
Median 3Y
2.7
Median 5Y
3
Industry
7.5
More Details
6.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
6.2
vs History
19
vs Industry
63
Median 3Y
5.6
Median 5Y
5.6
Industry
10.3
Forward
3.6
More Details
6.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
6.2
vs History
19
vs Industry
68
Median 3Y
5.6
Median 5Y
5.6
Industry
14.6
Forward
5.1
More Details
4.2
EV/OCF
EV/OCF
Enterprise Value to OCF
4.2
vs History
90
vs Industry
71
Median 3Y
5.2
Median 5Y
5.2
Industry
11.1
More Details
5.8
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
5.8
vs History
66
vs Industry
43
Median 3Y
6.3
Median 5Y
6.3
Industry
16.8
More Details
0.8
EV/IC
EV/IC
Enterprise Value to IC
0.8
vs History
41
vs Industry
50
Median 3Y
0.9
Median 5Y
0.8
Industry
0.9
More Details

Multiples Across Competitors

POWR Competitors Multiples
Cikarang Listrindo 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
Cikarang Listrindo Tbk PT
IDX:POWR
10.9T IDR 1.2 9.3 6.2 6.2
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
48.8B USD 3 26.4 10.5 17.5
IN
NTPC Ltd
NSE:NTPC
3.3T INR 1.8 14.7 9.9 14.7
CN
CGN Power Co Ltd
SZSE:003816
211.1B CNY 2.5 19.1 15.4 15.4
CN
China National Nuclear Power Co Ltd
SSE:601985
195.1B CNY 2.6 19.2 16.8 16.8
IN
Adani Power Ltd
NSE:ADANIPOWER
1.9T INR 3.5 15 10.2 12.6
TH
Gulf Energy Development PCL
SET:GULF
701.1B THB 5.8 36.8 38.2 47
CN
SDIC Power Holdings Co Ltd
SSE:600886
123.7B CNY 2.1 17.3 14.3 14.3
CN
Huaneng Power International Inc
SSE:600011
97B CNY 0.4 28.1 15.7 15.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Cikarang Listrindo Tbk PT
IDX:POWR
Average EV/EBITDA: 25.2
6.2
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
10.5
39%
0.3
IN
NTPC Ltd
NSE:NTPC
9.9
38%
0.3
CN
CGN Power Co Ltd
SZSE:003816
15.4
89%
0.2
CN
China National Nuclear Power Co Ltd
SSE:601985
16.8
102%
0.2
IN
Adani Power Ltd
NSE:ADANIPOWER
10.2
N/A N/A
TH
G
Gulf Energy Development PCL
SET:GULF
38.2
77%
0.5
CN
SDIC Power Holdings Co Ltd
SSE:600886
14.3
123%
0.1
CN
Huaneng Power International Inc
SSE:600011
15.7
198%
0.1

See Also

Summary
POWR intrinsic value, competitors valuation, and company profile.
DCF Valuation
POWR stock valuation using Discount Cash Flow valuation method.
Relative Valuation
POWR stock valuation using valuation multiples.
Wall Street Estimates
POWR 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
POWR 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 210,800+ 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.