Soechi Lines Tbk PT
IDX:SOCI

Watchlist Manager
Soechi Lines Tbk PT Logo
Soechi Lines Tbk PT
IDX:SOCI
Watchlist
Price: 153 IDR -1.29% Market Closed
Market Cap: 1.3T IDR

Relative Value

The Relative Value of one SOCI stock under the Base Case scenario is 431.65 IDR. Compared to the current market price of 153 IDR, Soechi Lines Tbk PT is Undervalued by 65%.

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.

SOCI Relative Value
Base Case
431.65 IDR
Undervaluation 65%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
92
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
vs History
76
vs Industry
36
Median 3Y
11.1
Median 5Y
10.3
Industry
9.3
vs History
80
vs Industry
36
Median 3Y
2.7
Median 5Y
2.7
Industry
4.6
vs History
vs Industry
38
Median 3Y
-3.3
Median 5Y
-2.5
Industry
9.5
vs History
93
vs Industry
77
Median 3Y
0.3
Median 5Y
0.3
Industry
1.1
vs History
96
vs Industry
57
Median 3Y
1.5
Median 5Y
1.9
Industry
1.7
vs History
96
vs Industry
37
Median 3Y
5.9
Median 5Y
6.5
Industry
4.3
vs History
96
vs Industry
26
Median 3Y
8.3
Median 5Y
8.9
Industry
5.7
vs History
96
vs Industry
33
Median 3Y
8.3
Median 5Y
8.9
Industry
8
vs History
96
vs Industry
21
Median 3Y
6.8
Median 5Y
7
Industry
6.1
vs History
vs Industry
17
Median 3Y
6.4
Median 5Y
8.5
Industry
10.2
vs History
96
vs Industry
73
Median 3Y
0.4
Median 5Y
0.4
Industry
0.9

Multiples Across Competitors

SOCI Competitors Multiples
Soechi Lines Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Soechi Lines Tbk PT
IDX:SOCI
1.3T IDR 0.5 4.4 5.9 5.9
CA
Enbridge Inc
TSX:ENB
134.8B CAD 2.5 26.7 15.2 23.2
US
Williams Companies Inc
NYSE:WMB
71.4B USD 6.8 32.1 17.4 28.9
US
Enterprise Products Partners LP
NYSE:EPD
65.9B USD 1.2 11.3 10.2 13.7
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 4 23 13.3 20.4
US
Energy Transfer LP
NYSE:ET
57.7B USD 0.7 13.1 8.3 12.7
US
MPLX LP
NYSE:MPLX
51.1B USD 4.3 11.9 10.5 13.1
US
Cheniere Energy Inc
NYSE:LNG
51B USD 3.2 15.7 9.7 11.7
CA
TC Energy Corp
TSX:TRP
70.5B CAD 5.1 15.3 14.6 21.7
US
ONEOK Inc
NYSE:OKE
49.4B USD 2.3 16.3 12.9 15.7
US
Targa Resources Corp
NYSE:TRGP
37.5B USD 2.3 29.5 12.4 19
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Soechi Lines Tbk PT
IDX:SOCI
Average EV/EBITDA: 11.8
5.9
N/A N/A
CA
Enbridge Inc
TSX:ENB
15.2
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.4
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.2
7%
1.5
US
Kinder Morgan Inc
NYSE:KMI
13.3
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.3
9%
0.9
US
MPLX LP
NYSE:MPLX
10.5
7%
1.5
US
Cheniere Energy Inc
NYSE:LNG
9.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
14.6
13%
1.1
US
ONEOK Inc
NYSE:OKE
12.9
15%
0.9
US
Targa Resources Corp
NYSE:TRGP
12.4
13%
1
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Soechi Lines Tbk PT
IDX:SOCI
Average EV/EBIT: 16.9
5.9
N/A N/A
CA
Enbridge Inc
TSX:ENB
23.2
11%
2.1
US
Williams Companies Inc
NYSE:WMB
28.9
15%
1.9
US
Enterprise Products Partners LP
NYSE:EPD
13.7
7%
2
US
Kinder Morgan Inc
NYSE:KMI
20.4
13%
1.6
US
Energy Transfer LP
NYSE:ET
12.7
9%
1.4
US
MPLX LP
NYSE:MPLX
13.1
6%
2.2
US
Cheniere Energy Inc
NYSE:LNG
11.7
0%
N/A
CA
TC Energy Corp
TSX:TRP
21.7
16%
1.4
US
ONEOK Inc
NYSE:OKE
15.7
14%
1.1
US
Targa Resources Corp
NYSE:TRGP
19
16%
1.2