Ace Hardware Indonesia Tbk PT
IDX:ACES

Watchlist Manager
Ace Hardware Indonesia Tbk PT Logo
Ace Hardware Indonesia Tbk PT
IDX:ACES
Watchlist
Price: 535 IDR -1.83% Market Closed
Market Cap: 9.2T IDR
Section:
Relative Value
Relative Value
Valuation Multiples
Multiples Across Competitors
See Also

Relative Value

The Relative Value of one ACES stock under the Base Case scenario is 871.54 IDR. Compared to the current market price of 535 IDR, Ace Hardware Indonesia Tbk PT is Undervalued by 39%.

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.

ACES Relative Value
Base Case
871.54 IDR
Undervaluation 39%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

1
P/S
P/S
Price to Sales
1
vs History
95
vs Industry
26
Median 3Y
1.6
Median 5Y
1.9
Industry
0.5
Forward
1
More Details
11.1
P/E
P/E
Price to Earnings
11.1
vs History
93
vs Industry
47
Median 3Y
15.9
Median 5Y
18.1
Industry
16.8
Forward
9.3
More Details
12
P/OCF
P/OCF
Price to OCF
12
vs History
61
vs Industry
29
Median 3Y
11.2
Median 5Y
13.5
Industry
8.2
More Details
66.8
P/FCFE
P/FCFE
Price to FCFE
66.8
vs History
14
vs Industry
11
Median 3Y
25.9
Median 5Y
21.9
Industry
16.7
More Details
1.4
P/B
P/B
Price to Book Value
1.4
vs History
88
vs Industry
44
Median 3Y
2.1
Median 5Y
2.4
Industry
1.6
More Details
0.9
EV/S
EV/S
Enterprise Value to Sales
0.9
vs History
90
vs Industry
32
Median 3Y
1.4
Median 5Y
1.7
Industry
0.7
Forward
0.9
More Details
1.9
EV/GP
EV/GP
Enterprise Value to Gross Profit
1.9
vs History
90
vs Industry
46
Median 3Y
3
Median 5Y
3.5
Industry
2.3
More Details
7.4
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
7.4
vs History
87
vs Industry
43
Median 3Y
10.3
Median 5Y
12.2
Industry
8.3
Forward
5.7
More Details
7.4
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
7.4
vs History
87
vs Industry
53
Median 3Y
10.3
Median 5Y
12.2
Industry
12.6
Forward
7.2
More Details
10.6
EV/OCF
EV/OCF
Enterprise Value to OCF
10.6
vs History
57
vs Industry
37
Median 3Y
9.8
Median 5Y
12
Industry
9.6
More Details
13.4
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
13.4
vs History
50
vs Industry
37
Median 3Y
11
Median 5Y
13.8
Industry
13.4
More Details
1.3
EV/IC
EV/IC
Enterprise Value to IC
1.3
vs History
90
vs Industry
32
Median 3Y
2
Median 5Y
2.4
Industry
1
More Details

Multiples Across Competitors

ACES Competitors Multiples
Ace Hardware Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
9.2T IDR 1 11.1 7.4 7.4
US
Home Depot Inc
NYSE:HD
365.1B USD 2.2 24.9 16.1 19.1
US
Lowe's Companies Inc
NYSE:LOW
126.2B USD 1.5 18.5 12.5 14.9
ZA
Italtile Ltd
JSE:ITE
12B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
7.7B USD 1.7 37.6 15.5 29.5
UK
Kingfisher PLC
LSE:KGF
5.1B GBP 0.4 27.5 5.1 10.3
MY
Mr DIY Group M Bhd
KLSE:MRDIY
15.2B MYR 3.2 25.5 13.4 18.7
ZA
Cashbuild Ltd
JSE:CSB
3.5B Zac 0 0 0 0
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.2B USD 2.9 22.8 12.1 16.8
TH
Home Product Center PCL
SET:HMPRO
99.3B THB 1.4 15.3 8.8 12.5
SE
Clas Ohlson AB
STO:CLAS B
18B SEK 1.6 21.4 16 16
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
Average EV/EBITDA: 11.9
7.4
12%
0.6
US
Home Depot Inc
NYSE:HD
16.1
5%
3.2
US
Lowe's Companies Inc
NYSE:LOW
12.5
3%
4.2
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
15.5
14%
1.1
UK
Kingfisher PLC
LSE:KGF
5.1
4%
1.3
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
13.4
5%
2.7
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
13%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
12.1
5%
2.4
TH
H
Home Product Center PCL
SET:HMPRO
8.8
3%
2.9
SE
Clas Ohlson AB
STO:CLAS B
16
9%
1.8
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
Average EV/EBIT: 16.1
7.4
6%
1.2
US
Home Depot Inc
NYSE:HD
19.1
6%
3.2
US
Lowe's Companies Inc
NYSE:LOW
14.9
4%
3.7
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
29.5
16%
1.8
UK
Kingfisher PLC
LSE:KGF
10.3
7%
1.5
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
18.7
5%
3.7
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
34%
N/A
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
16.8
5%
3.4
TH
H
Home Product Center PCL
SET:HMPRO
12.5
3%
4.2
SE
Clas Ohlson AB
STO:CLAS B
16
13%
1.2

See Also

Summary
ACES intrinsic value, competitors valuation, and company profile.
DCF Valuation
ACES stock valuation using Discount Cash Flow valuation method.
Relative Valuation
ACES stock valuation using valuation multiples.
Wall Street Estimates
ACES 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
ACES 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 260,100+ 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.