Bayan Resources Tbk PT
F:BNB

Watchlist Manager
Bayan Resources Tbk PT Logo
Bayan Resources Tbk PT
F:BNB
Watchlist
Price: 0.795 EUR -1.24% Market Closed
Market Cap: 26.5B EUR

Relative Value

The Relative Value of one BNB stock under the Base Case scenario is hidden EUR. Compared to the current market price of 0.795 EUR, Bayan Resources Tbk PT is hidden .

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.

BNB Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
14
Median 3Y
10.8
Median 5Y
9.6
Industry
1.4
vs History
23
vs Industry
5
Median 3Y
38.4
Median 5Y
26
Industry
12.4
vs History
47
vs Industry
4
Median 3Y
35.1
Median 5Y
28
Industry
5.2
vs History
26
vs Industry
5
Median 3Y
45
Median 5Y
37.6
Industry
11.2
vs History
60
vs Industry
1
Median 3Y
18.4
Median 5Y
16.6
Industry
1.3
vs History
46
vs Industry
16
Median 3Y
10.8
Median 5Y
9.2
Industry
2.2
vs History
31
vs Industry
8
Median 3Y
27.9
Median 5Y
18.3
Industry
5.3
vs History
23
vs Industry
5
Median 3Y
29.5
Median 5Y
19.4
Industry
6.7
vs History
23
vs Industry
7
Median 3Y
29.5
Median 5Y
19.4
Industry
10.2
vs History
47
vs Industry
6
Median 3Y
34.4
Median 5Y
27.5
Industry
7.1
vs History
46
vs Industry
8
Median 3Y
40.7
Median 5Y
33.2
Industry
11.7
vs History
53
vs Industry
4
Median 3Y
16.6
Median 5Y
15.5
Industry
1.1

Multiples Across Competitors

BNB Competitors Multiples
Bayan Resources 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
Bayan Resources Tbk PT
F:BNB
571.7T EUR 9.9 41.1 30.8 30.8
ID
Alamtri Resources Indonesia Tbk PT
F:A640
149.8B EUR -170.1 349.7 -404 -404
CN
China Shenhua Energy Co Ltd
SSE:601088
829.3B CNY 2.8 16.1 11.5 11.5
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
832T IDR 17.7 203.5 129.9 129.9
CA
Cameco Corp
NYSE:CCJ
47.4B USD 19 125.1 69.9 105.2
ZA
Exxaro Resources Ltd
JSE:EXX
45.6B Zac 0 0 0 0
CA
Southstone Minerals Ltd
XTSX:SML
51.6B CAD 23 375.3 -191 632.1 -116 145.2 -115 884.2
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
217B CNY 1.2 9.5 7.5 7.5
IN
Coal India Ltd
NSE:COALINDIA
2.7T INR 7.4 8.5 11.7 23.9
CN
China Coal Energy Co Ltd
SSE:601898
174.5B CNY 1.1 10.1 8.8 8.8
CN
Yankuang Energy Group Co Ltd
SSE:600188
140.5B CNY 1 13.9 13.1 13.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Bayan Resources Tbk PT
F:BNB
Average EV/EBITDA: 35.4
30.8
N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -404
15%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.5
6%
1.9
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
129.9
N/A N/A
CA
C
Cameco Corp
NYSE:CCJ
69.9
43%
1.6
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
11%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -116 145.2 N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
6%
1.2
IN
Coal India Ltd
NSE:COALINDIA
11.7
74%
0.2
CN
China Coal Energy Co Ltd
SSE:601898
8.8
9%
1
CN
Yankuang Energy Group Co Ltd
SSE:600188
13.1
16%
0.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Bayan Resources Tbk PT
F:BNB
Average EV/EBIT: 41.3
30.8
N/A N/A
ID
Alamtri Resources Indonesia Tbk PT
F:A640
Negative Multiple: -404
4%
N/A
CN
China Shenhua Energy Co Ltd
SSE:601088
11.5
-3%
N/A
ID
Dian Swastatika Sentosa Tbk PT
IDX:DSSA
129.9
N/A N/A
CA
C
Cameco Corp
NYSE:CCJ
105.2
32%
3.3
ZA
E
Exxaro Resources Ltd
JSE:EXX
Not Available
9%
N/A
CA
Southstone Minerals Ltd
XTSX:SML
Negative Multiple: -115 884.2 N/A N/A
CN
Shaanxi Coal Industry Co Ltd
SSE:601225
7.5
-14%
N/A
IN
Coal India Ltd
NSE:COALINDIA
23.9
N/A N/A
CN
China Coal Energy Co Ltd
SSE:601898
8.8
-8%
N/A
CN
Yankuang Energy Group Co Ltd
SSE:600188
13.1
-7%
N/A