Telefast Indonesia Tbk PT
IDX:TFAS

Watchlist Manager
Telefast Indonesia Tbk PT Logo
Telefast Indonesia Tbk PT
IDX:TFAS
Watchlist
Price: 124 IDR -3.88%
Market Cap: 205.4B IDR
Have any thoughts about
Telefast Indonesia Tbk PT?
Write Note

Relative Value

The Relative Value of one TFAS stock under the Base Case scenario is 402.87 IDR. Compared to the current market price of 124 IDR, Telefast Indonesia Tbk PT is Undervalued by 69%.

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.

TFAS Relative Value
Base Case
402.87 IDR
Undervaluation 69%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
74
vs Industry
87
Median 3Y
5.8
Median 5Y
2.2
Industry
2.4
vs History
vs Industry
2
Median 3Y
322.4
Median 5Y
239.6
Industry
23.3
vs History
vs Industry
0
Median 3Y
-22.9
Median 5Y
-5.9
Industry
17.2
vs History
vs Industry
11
Median 3Y
-13.1
Median 5Y
-8.4
Industry
21.8
vs History
90
vs Industry
68
Median 3Y
24.5
Median 5Y
7.7
Industry
2.9
vs History
68
vs Industry
79
Median 3Y
5.9
Median 5Y
2.3
Industry
2.4
vs History
65
vs Industry
25
Median 3Y
107.5
Median 5Y
35.3
Industry
4.9
vs History
vs Industry
10
Median 3Y
738.8
Median 5Y
356.3
Industry
12.9
vs History
vs Industry
11
Median 3Y
738.8
Median 5Y
356.3
Industry
16.6
vs History
vs Industry
0
Median 3Y
-27.8
Median 5Y
-6.5
Industry
16.1
vs History
vs Industry
0
Median 3Y
-26.1
Median 5Y
-5.9
Industry
19
vs History
95
vs Industry
62
Median 3Y
19
Median 5Y
5.8
Industry
2.5

Multiples Across Competitors

TFAS Competitors Multiples
Telefast Indonesia 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
Telefast Indonesia Tbk PT
IDX:TFAS
213.7B IDR 0.5 -16.4 -51.2 -51.2
US
Salesforce Inc
NYSE:CRM
324.9B USD 8.9 57.7 30.4 46.1
DE
SAP SE
XETRA:SAP
260.7B EUR 7.8 91.9 28.5 33.3
US
Adobe Inc
NASDAQ:ADBE
232.9B USD 11.1 43.5 27.3 30.4
US
NCR Corp
LSE:0K45
193.5B USD 28.3 408.2 386.8 1 167.4
US
Intuit Inc
NASDAQ:INTU
177.8B USD 10.7 60.9 38.9 47.1
US
Palantir Technologies Inc
NYSE:PLTR
146.7B USD 55.5 307.9 357.5 389.4
US
Applovin Corp
NASDAQ:APP
107.2B USD 25 93.2 55.8 71.7
US
Synopsys Inc
NASDAQ:SNPS
86.3B USD 14.2 57.6 49 57.2
US
Cadence Design Systems Inc
NASDAQ:CDNS
85.7B USD 19.7 82.4 58.8 67.2
US
Microstrategy Inc
NASDAQ:MSTR
81.8B USD 175 -201 -2 231.9 -1 526.2
EV/EBITDA Multiple
EBITDA Growth
ID
Telefast Indonesia Tbk PT
IDX:TFAS
Average EV/EBITDA: 114.8
Negative Multiple: -51.2
N/A
US
Salesforce Inc
NYSE:CRM
30.4
90%
DE
SAP SE
XETRA:SAP
28.5
71%
US
Adobe Inc
NASDAQ:ADBE
27.3
69%
US
N
NCR Corp
LSE:0K45
386.8
-29%
US
Intuit Inc
NASDAQ:INTU
38.9
113%
US
Palantir Technologies Inc
NYSE:PLTR
357.5
1 004%
US
Applovin Corp
NASDAQ:APP
55.8
261%
US
Synopsys Inc
NASDAQ:SNPS
49
114%
US
Cadence Design Systems Inc
NASDAQ:CDNS
58.8
102%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -2 231.9
479%
EV/EBIT Multiple
EBIT Growth
ID
Telefast Indonesia Tbk PT
IDX:TFAS
Average EV/EBIT: 212.2
Negative Multiple: -51.2
N/A
US
Salesforce Inc
NYSE:CRM
46.1
170%
DE
SAP SE
XETRA:SAP
33.3
84%
US
Adobe Inc
NASDAQ:ADBE
30.4
81%
US
N
NCR Corp
LSE:0K45
1 167.4
121%
US
Intuit Inc
NASDAQ:INTU
47.1
143%
US
Palantir Technologies Inc
NYSE:PLTR
389.4
1 135%
US
Applovin Corp
NASDAQ:APP
71.7
292%
US
Synopsys Inc
NASDAQ:SNPS
57.2
129%
US
Cadence Design Systems Inc
NASDAQ:CDNS
67.2
115%
US
Microstrategy Inc
NASDAQ:MSTR
Negative Multiple: -1 526.2
14 172%

See Also

Discover More
Back to Top