Rukun Raharja Tbk PT
IDX:RAJA

Watchlist Manager
Rukun Raharja Tbk PT Logo
Rukun Raharja Tbk PT
IDX:RAJA
Watchlist
Price: 3 600 IDR 5.57% Market Closed
Market Cap: 15.2T IDR

Relative Value

The Relative Value of one RAJA stock under the Base Case scenario is 2 467.97 IDR. Compared to the current market price of 3 600 IDR, Rukun Raharja Tbk PT is Overvalued by 31%.

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.

RAJA Relative Value
Base Case
2 467.97 IDR
Overvaluation 31%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
9
vs Industry
48
Median 3Y
1.8
Median 5Y
1
Industry
1.3
vs History
49
vs Industry
22
Median 3Y
18.5
Median 5Y
22
Industry
9.8
vs History
28
vs Industry
17
Median 3Y
9
Median 5Y
6.5
Industry
5.1
vs History
0
vs Industry
11
Median 3Y
8.3
Median 5Y
6.9
Industry
10.4
vs History
0
vs Industry
19
Median 3Y
2.5
Median 5Y
0.9
Industry
1.2
vs History
28
vs Industry
50
Median 3Y
2.3
Median 5Y
1.5
Industry
1.8
vs History
44
vs Industry
36
Median 3Y
8.9
Median 5Y
6.8
Industry
4.5
vs History
52
vs Industry
20
Median 3Y
18.1
Median 5Y
13.6
Industry
6
vs History
52
vs Industry
28
Median 3Y
18.1
Median 5Y
13.6
Industry
8.6
vs History
33
vs Industry
20
Median 3Y
10.6
Median 5Y
7.9
Industry
6.6
vs History
0
vs Industry
Median 3Y
-8.3
Median 5Y
-1.6
Industry
10.9
vs History
0
vs Industry
29
Median 3Y
1.5
Median 5Y
0.8
Industry
1

Multiples Across Competitors

RAJA Competitors Multiples
Rukun Raharja Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Rukun Raharja Tbk PT
IDX:RAJA
15.2T IDR 3.7 30.3 18 18
CA
Enbridge Inc
TSX:ENB
140.2B CAD 2.9 22.3 16.1 24.7
US
Enterprise Products Partners LP
NYSE:EPD
72.8B USD 1.3 12.6 11 14.7
US
Williams Companies Inc
NYSE:WMB
72.1B USD 6.8 25.1 16.5 26.4
US
Energy Transfer LP
NYSE:ET
69.4B USD 0.8 15.1 9.3 14.2
US
Kinder Morgan Inc
NYSE:KMI
67.3B USD 4.4 26.7 14.7 22.6
US
ONEOK Inc
NYSE:OKE
63.7B USD 3.2 22.7 16 19.7
US
Cheniere Energy Inc
NYSE:LNG
57B USD 3.5 15.6 9.6 11.3
US
MPLX LP
NYSE:MPLX
52.1B USD 4.4 12.1 10.5 13
CA
TC Energy Corp
TSX:TRP
71.2B CAD 4.3 14 13.7 19.3
US
Targa Resources Corp
NYSE:TRGP
47.1B USD 2.9 38.2 15.1 23
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Rukun Raharja Tbk PT
IDX:RAJA
Average EV/EBITDA: 13.7
18
N/A N/A
CA
Enbridge Inc
TSX:ENB
16.1
15%
1.1
US
Enterprise Products Partners LP
NYSE:EPD
11
8%
1.4
US
Williams Companies Inc
NYSE:WMB
16.5
9%
1.8
US
Energy Transfer LP
NYSE:ET
9.3
11%
0.8
US
Kinder Morgan Inc
NYSE:KMI
14.7
10%
1.5
US
ONEOK Inc
NYSE:OKE
16
22%
0.7
US
Cheniere Energy Inc
NYSE:LNG
9.6
-24%
N/A
US
MPLX LP
NYSE:MPLX
10.5
6%
1.8
CA
TC Energy Corp
TSX:TRP
13.7
7%
2
US
Targa Resources Corp
NYSE:TRGP
15.1
9%
1.7