Tunas Baru Lampung Tbk PT
IDX:TBLA

Watchlist Manager
Tunas Baru Lampung Tbk PT Logo
Tunas Baru Lampung Tbk PT
IDX:TBLA
Watchlist
Price: 625 IDR 1.63% Market Closed
Market Cap: 3.7T IDR
Have any thoughts about
Tunas Baru Lampung Tbk PT?
Write Note

Relative Value

The Relative Value of one TBLA stock under the Base Case scenario is 2 860.29 IDR. Compared to the current market price of 625 IDR, Tunas Baru Lampung Tbk PT is Undervalued by 78%.

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.

TBLA Relative Value
Base Case
2 860.29 IDR
Undervaluation 78%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
81
Median 3Y
0.2
Median 5Y
0.3
Industry
1
Forward
0.2
vs History
38
vs Industry
61
Median 3Y
5.5
Median 5Y
5.1
Industry
16.8
Forward
5.8
vs History
66
vs Industry
18
Median 3Y
2.4
Median 5Y
3.6
Industry
9.9
vs History
92
vs Industry
51
Median 3Y
3.5
Median 5Y
3.5
Industry
17.3
vs History
84
vs Industry
81
Median 3Y
0.5
Median 5Y
0.6
Industry
1.5
vs History
60
vs Industry
49
Median 3Y
0.9
Median 5Y
0.9
Industry
1.1
Forward
0.8
vs History
11
vs Industry
42
Median 3Y
4.8
Median 5Y
4.5
Industry
4.8
vs History
12
vs Industry
47
Median 3Y
7.2
Median 5Y
6.7
Industry
10.5
Forward
6.4
vs History
12
vs Industry
55
Median 3Y
7.2
Median 5Y
6.7
Industry
13.6
Forward
8.3
vs History
65
vs Industry
5
Median 3Y
9.2
Median 5Y
12
Industry
11.1
vs History
vs Industry
Median 3Y
-10.4
Median 5Y
-12.6
Industry
15.5
vs History
63
vs Industry
66
Median 3Y
0.7
Median 5Y
0.7
Industry
1.1

Multiples Across Competitors

TBLA Competitors Multiples
Tunas Baru Lampung Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Tunas Baru Lampung Tbk PT
IDX:TBLA
3.7T IDR 0.2 5.5 7.7 7.7
US
Archer-Daniels-Midland Co
XETRA:ADM
23.2B EUR 0.3 13.3 9 13.1
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
55.2B SAR 0 -16 664.5 -10 714.4 -9 577.5
SG
Wilmar International Ltd
SGX:F34
19.4B SGD 0.2 9.1 3.7 5.4
CN
Tongwei Co Ltd
SSE:600438
94.5B CNY 1 -14.1 -23.1 -23.1
US
Bunge Ltd
NYSE:BG
11.2B USD 0.2 5 3.4 3.8
US
Ingredion Inc
NYSE:INGR
8.9B USD 1.2 13 8.4 10.2
MY
Sime Darby Plantation Bhd
KLSE:SIMEPLT
34.4B MYR 1.9 18.5 11.3 20
US
Darling Ingredients Inc
NYSE:DAR
5.5B USD 0.9 21.1 11.2 27.8
CN
New Hope Liuhe Co Ltd
SZSE:000876
39.1B CNY 0.3 9.5 -446.7 -446.7
MY
IOI Corporation Bhd
KLSE:IOICORP
23.9B MYR 2.4 15.8 15.1 19.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Tunas Baru Lampung Tbk PT
IDX:TBLA
Average EV/EBITDA: 8.7
7.7
14%
0.6
US
A
Archer-Daniels-Midland Co
XETRA:ADM
9
-4%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -10 714.4 N/A N/A
SG
Wilmar International Ltd
SGX:F34
3.7
6%
0.6
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-8%
N/A
US
Bunge Ltd
NYSE:BG
3.4
-12%
N/A
US
Ingredion Inc
NYSE:INGR
8.4
4%
2.1
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
11.3
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
11.2
13%
0.9
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
15.1
8%
1.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Tunas Baru Lampung Tbk PT
IDX:TBLA
Average EV/EBIT: 13.5
7.7
5%
1.5
US
A
Archer-Daniels-Midland Co
XETRA:ADM
13.1
-16%
N/A
SA
Ash-Sharqiyah Development Company SJSC
SAU:6060
Negative Multiple: -9 577.5 N/A N/A
SG
Wilmar International Ltd
SGX:F34
5.4
5%
1.1
CN
Tongwei Co Ltd
SSE:600438
Negative Multiple: -23.1
-24%
N/A
US
Bunge Ltd
NYSE:BG
3.8
-15%
N/A
US
Ingredion Inc
NYSE:INGR
10.2
5%
2
MY
S
Sime Darby Plantation Bhd
KLSE:SIMEPLT
20
N/A N/A
US
Darling Ingredients Inc
NYSE:DAR
27.8
20%
1.4
CN
New Hope Liuhe Co Ltd
SZSE:000876
Negative Multiple: -446.7 N/A N/A
MY
IOI Corporation Bhd
KLSE:IOICORP
19.8
10%
2