Ace Hardware Indonesia Tbk PT
IDX:ACES

Watchlist Manager
Ace Hardware Indonesia Tbk PT Logo
Ace Hardware Indonesia Tbk PT
IDX:ACES
Watchlist
Price: 456 IDR -0.87% Market Closed
Market Cap: 7.8T IDR

Relative Value

The Relative Value of one ACES stock under the Base Case scenario is hidden IDR. Compared to the current market price of 456 IDR, Ace Hardware Indonesia 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.

ACES Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
98
vs Industry
26
Median 3Y
1.6
Median 5Y
1.8
Industry
0.6
Forward
0.8
vs History
98
vs Industry
47
Median 3Y
15.4
Median 5Y
17.7
Industry
17.3
Forward
7.9
vs History
57
vs Industry
29
Median 3Y
11.2
Median 5Y
13.4
Industry
8.5
vs History
vs Industry
11
Median 3Y
24.8
Median 5Y
21.8
Industry
17.8
vs History
96
vs Industry
44
Median 3Y
2
Median 5Y
2.3
Industry
1.7
vs History
98
vs Industry
32
Median 3Y
1.4
Median 5Y
1.6
Industry
0.7
Forward
0.7
vs History
98
vs Industry
46
Median 3Y
2.9
Median 5Y
3.4
Industry
2.4
vs History
98
vs Industry
43
Median 3Y
10.3
Median 5Y
12
Industry
8.6
Forward
4.6
vs History
98
vs Industry
53
Median 3Y
10.3
Median 5Y
12
Industry
13
Forward
5.8
vs History
57
vs Industry
37
Median 3Y
9.8
Median 5Y
11.5
Industry
9.9
vs History
38
vs Industry
37
Median 3Y
11
Median 5Y
14.5
Industry
14.1
vs History
98
vs Industry
32
Median 3Y
1.9
Median 5Y
2.4
Industry
1.1

Multiples Across Competitors

ACES Competitors Multiples
Ace Hardware Indonesia Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
7.8T IDR 0.9 9.5 6 6
US
Home Depot Inc
NYSE:HD
411.2B USD 2.5 28.2 17.7 21
US
Lowe's Companies Inc
NYSE:LOW
148.3B USD 1.8 21.7 14.3 17
ZA
Italtile Ltd
JSE:ITE
12.2B Zac 0 0 0 0
US
Floor & Decor Holdings Inc
NYSE:FND
9.5B USD 2.1 45 18.6 35
UK
Kingfisher PLC
LSE:KGF
5.2B GBP 0.4 27.9 5.2 10.4
ZA
Cashbuild Ltd
JSE:CSB
3.5B Zac 0 0 0 0
MY
Mr DIY Group M Bhd
KLSE:MRDIY
14.5B MYR 3 24.1 12.5 17.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
3.2B USD 2.8 22.6 11.8 16.5
TH
Home Product Center PCL
SET:HMPRO
92.7B THB 1.3 14.8 8.9 12.6
SE
Clas Ohlson AB
STO:CLAS B
22.2B SEK 1.9 25.2 19.1 19.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Ace Hardware Indonesia Tbk PT
IDX:ACES
Average EV/EBITDA: 12.7
6
12%
0.5
US
Home Depot Inc
NYSE:HD
17.7
5%
3.5
US
Lowe's Companies Inc
NYSE:LOW
14.3
3%
4.8
ZA
I
Italtile Ltd
JSE:ITE
Not Available
6%
N/A
US
Floor & Decor Holdings Inc
NYSE:FND
18.6
13%
1.4
UK
Kingfisher PLC
LSE:KGF
5.2
4%
1.3
ZA
C
Cashbuild Ltd
JSE:CSB
Not Available
13%
N/A
MY
M
Mr DIY Group M Bhd
KLSE:MRDIY
12.5
5%
2.5
MY
Mr DIY Group (M) Bhd
OTC:MDIYF
11.8
5%
2.4
TH
H
Home Product Center PCL
SET:HMPRO
8.9
3%
3
SE
Clas Ohlson AB
STO:CLAS B
19.1
25%
0.8