Triputra Agro Persada Tbk PT
IDX:TAPG

Watchlist Manager
Triputra Agro Persada Tbk PT Logo
Triputra Agro Persada Tbk PT
IDX:TAPG
Watchlist
Price: 870 IDR -0.57% Market Closed
Market Cap: 17.3T IDR

Relative Value

The Relative Value of one TAPG stock under the Base Case scenario is 865.94 IDR. Compared to the current market price of 870 IDR, Triputra Agro Persada Tbk PT is Fairly Valued.

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.

TAPG Relative Value
Base Case
865.94 IDR
Fairly Valued
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
26
vs Industry
31
Median 3Y
1.4
Median 5Y
1.5
Industry
0.9
Forward
1.6
vs History
65
vs Industry
60
Median 3Y
6.2
Median 5Y
6.5
Industry
15.7
Forward
5.8
vs History
67
vs Industry
44
Median 3Y
5.5
Median 5Y
5.7
Industry
9.7
vs History
42
vs Industry
19
Median 3Y
9.1
Median 5Y
6
Industry
17.4
vs History
18
vs Industry
57
Median 3Y
1.3
Median 5Y
1.4
Industry
1.5
vs History
38
vs Industry
37
Median 3Y
1.4
Median 5Y
1.5
Industry
1.1
Forward
1.5
vs History
65
vs Industry
44
Median 3Y
4.5
Median 5Y
4.6
Industry
4.7
vs History
65
vs Industry
47
Median 3Y
6.2
Median 5Y
7.1
Industry
9.9
Forward
5
vs History
65
vs Industry
56
Median 3Y
6.2
Median 5Y
7.1
Industry
12.6
Forward
6.3
vs History
67
vs Industry
50
Median 3Y
5.6
Median 5Y
5.8
Industry
10.8
vs History
75
vs Industry
35
Median 3Y
7.6
Median 5Y
10
Industry
15
vs History
4
vs Industry
54
Median 3Y
1
Median 5Y
1.1
Industry
1.1

Multiples Across Competitors

TAPG Competitors Multiples
Triputra Agro Persada Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Triputra Agro Persada Tbk PT
IDX:TAPG
17.3T IDR 1.8 5.5 5.7 5.7
JP
Goyo Foods Industry Co Ltd
TSE:2230
53.2T JPY 23 895.9 540 752.8 186 542.5 318 284.3
CH
Nestle SA
SIX:NESN
232.2B CHF 2.5 21.2 14.4 17.7
US
Mondelez International Inc
NASDAQ:MDLZ
85.8B USD 2.4 18.6 12.5 15
FR
Danone SA
PAR:BN
46.3B EUR 1.7 22.9 11 14.6
ZA
Tiger Brands Ltd
JSE:TBS
40.9B Zac 0 0 0 0
US
Kraft Heinz Co
NASDAQ:KHC
36.6B USD 1.4 13.4 8.6 10.1
US
Hershey Co
NYSE:HSY
34.7B USD 3.1 15.6 11.4 13.1
US
General Mills Inc
NYSE:GIS
33.7B USD 1.7 12.9 10.4 11.9
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
233.3B CNY 8.9 38.2 32.4 32.4
ZA
Avi Ltd
JSE:AVI
31.4B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Triputra Agro Persada Tbk PT
IDX:TAPG
Average EV/EBITDA: 20 738.8
5.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
186 542.5
N/A N/A
CH
Nestle SA
SIX:NESN
14.4
3%
4.8
US
Mondelez International Inc
NASDAQ:MDLZ
12.5
2%
6.3
FR
Danone SA
PAR:BN
11
5%
2.2
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available N/A N/A
US
Kraft Heinz Co
NASDAQ:KHC
8.6
4%
2.2
US
Hershey Co
NYSE:HSY
11.4
-2%
N/A
US
General Mills Inc
NYSE:GIS
10.4
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.4
18%
1.8
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Triputra Agro Persada Tbk PT
IDX:TAPG
Average EV/EBIT: 35 378.3
5.7
N/A N/A
JP
G
Goyo Foods Industry Co Ltd
TSE:2230
318 284.3
N/A N/A
CH
Nestle SA
SIX:NESN
17.7
3%
5.9
US
Mondelez International Inc
NASDAQ:MDLZ
15
-2%
N/A
FR
Danone SA
PAR:BN
14.6
7%
2.1
ZA
T
Tiger Brands Ltd
JSE:TBS
Not Available
15%
N/A
US
Kraft Heinz Co
NASDAQ:KHC
10.1
0%
N/A
US
Hershey Co
NYSE:HSY
13.1
-10%
N/A
US
General Mills Inc
NYSE:GIS
11.9
0%
N/A
CN
Foshan Haitian Flavouring and Food Co Ltd
SSE:603288
32.4
14%
2.3
ZA
A
Avi Ltd
JSE:AVI
Not Available
7%
N/A