Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9

Watchlist Manager
Pabrik Kertas Tjiwi Kimia Tbk PT Logo
Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9
Watchlist
Price: 0.346 EUR -2.26% Market Closed
Market Cap: 1.1B EUR
Section:
 

Relative Value

The Relative Value of one OB9 stock under the Base Case scenario is 0.371 EUR. Compared to the current market price of 0.346 EUR, Pabrik Kertas Tjiwi Kimia Tbk PT is Undervalued by 7%.

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.

OB9 Relative Value
Base Case
0.371 EUR
Undervaluation 7%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1.4
P/S
P/S
Price to Sales
1.4
vs History
47
vs Industry
42
Median 3Y
1.3
Median 5Y
1.4
Industry
0.8
More Details
3.3
P/E
P/E
Price to Earnings
3.3
vs History
84
vs Industry
48
Median 3Y
4
Median 5Y
5.7
Industry
16.4
More Details
7.2
P/OCF
P/OCF
Price to OCF
7.2
vs History
90
vs Industry
15
Median 3Y
12.4
Median 5Y
12.4
Industry
8
More Details
11.1
P/FCFE
P/FCFE
Price to FCFE
11.1
vs History
76
vs Industry
20
Median 3Y
32.4
Median 5Y
30.4
Industry
15.6
More Details
0.5
P/B
P/B
Price to Book Value
0.5
vs History
82
vs Industry
76
Median 3Y
0.6
Median 5Y
0.6
Industry
1
More Details
1.7
EV/S
EV/S
Enterprise Value to Sales
1.7
vs History
77
vs Industry
36
Median 3Y
1.8
Median 5Y
1.9
Industry
1.2
More Details
11.2
EV/GP
EV/GP
Enterprise Value to Gross Profit
11.2
vs History
84
vs Industry
26
Median 3Y
12.4
Median 5Y
13.7
Industry
5.4
More Details
25.3
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
25.3
vs History
76
vs Industry
20
Median 3Y
26.9
Median 5Y
33
Industry
10.1
More Details
25.3
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
25.3
vs History
76
vs Industry
30
Median 3Y
26.9
Median 5Y
33
Industry
17.3
More Details
8.7
EV/OCF
EV/OCF
Enterprise Value to OCF
8.7
vs History
92
vs Industry
13
Median 3Y
17.5
Median 5Y
17.7
Industry
10.8
More Details
13.7
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.7
vs History
88
vs Industry
14
Median 3Y
26.7
Median 5Y
24.8
Industry
13.9
More Details
0.5
EV/IC
EV/IC
Enterprise Value to IC
0.5
vs History
82
vs Industry
73
Median 3Y
0.6
Median 5Y
0.7
Industry
0.8
More Details

Multiples Across Competitors

OB9 Competitors Multiples
Pabrik Kertas Tjiwi Kimia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9
22.5T EUR 1.4 3.3 25.3 25.3
FI
UPM-Kymmene Oyj
OMXH:UPM
12.7B EUR 1.3 102.3 9 24.8
ZA
Sappi Ltd
JSE:SAP
13.8B Zac 0 0 0 0
BR
Suzano SA
BOVESPA:SUZB3
63.9B BRL 1.2 8.2 5.8 10.5
FI
Stora Enso Oyj
OMXH:STERV
8.1B EUR 0.9 -1 626.9 -38.7 -38.7
CN
Shandong Sun Paper Co Ltd
SZSE:002078
43.8B CNY 1.1 13.9 14 14
SE
Holmen AB
STO:HOLM B
53.5B SEK 2.4 18.7 15.4 25.3
JP
Oji Holdings Corp
TSE:3861
874.4B JPY 0.5 26.6 10.4 31.8
UK
Mondi PLC
LSE:MNDI
3.9B GBP 0.6 23.9 192.4 348.3
CL
Empresas CMPC SA
SGO:CMPC
3.5T CLP 0.5 13.4 28.1 28.1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
27.5B HKD 0.4 14.3 21.2 21.2
P/E Multiple
Earnings Growth PEG
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9
Average P/E: 25
3.3
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
102.3
41%
2.5
ZA
S
Sappi Ltd
JSE:SAP
Not Available
-59%
N/A
BR
Suzano SA
BOVESPA:SUZB3
8.2
N/A N/A
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -1 626.9 N/A N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
13.9
12%
1.2
SE
Holmen AB
STO:HOLM B
18.7
2%
9.4
JP
Oji Holdings Corp
TSE:3861
26.6
22%
1.2
UK
Mondi PLC
LSE:MNDI
23.9
29%
0.8
CL
E
Empresas CMPC SA
SGO:CMPC
13.4
-8%
N/A
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
14.3
29%
0.5
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9
Average EV/EBITDA: 35.7
25.3
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
9
-2%
N/A
ZA
S
Sappi Ltd
JSE:SAP
Not Available
7%
N/A
BR
Suzano SA
BOVESPA:SUZB3
5.8
7%
0.8
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.7
0%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
26%
0.5
SE
Holmen AB
STO:HOLM B
15.4
8%
1.9
JP
Oji Holdings Corp
TSE:3861
10.4
5%
2.1
UK
Mondi PLC
LSE:MNDI
192.4
7%
27.5
CL
E
Empresas CMPC SA
SGO:CMPC
28.1
43%
0.7
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.2
41%
0.5
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Pabrik Kertas Tjiwi Kimia Tbk PT
F:OB9
Average EV/EBIT: 58.8
25.3
N/A N/A
FI
UPM-Kymmene Oyj
OMXH:UPM
24.8
12%
2.1
ZA
S
Sappi Ltd
JSE:SAP
Not Available
23%
N/A
BR
Suzano SA
BOVESPA:SUZB3
10.5
3%
3.5
FI
S
Stora Enso Oyj
OMXH:STERV
Negative Multiple: -38.7
39%
N/A
CN
Shandong Sun Paper Co Ltd
SZSE:002078
14
4%
3.5
SE
Holmen AB
STO:HOLM B
25.3
11%
2.3
JP
Oji Holdings Corp
TSE:3861
31.8
N/A N/A
UK
Mondi PLC
LSE:MNDI
348.3
10%
34.8
CL
E
Empresas CMPC SA
SGO:CMPC
28.1
9%
3.1
HK
Nine Dragons Paper (Holdings) Ltd
HKEX:2689
21.2
19%
1.1

See Also

Summary
OB9 intrinsic value, competitors valuation, and company profile.
DCF Valuation
OB9 stock valuation using Discount Cash Flow valuation method.
Relative Valuation
OB9 stock valuation using valuation multiples.
Wall Street Estimates
OB9 price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
OB9 stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 305,600+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2025 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.