Adhi Karya (Persero) Tbk PT
IDX:ADHI

Watchlist Manager
Adhi Karya (Persero) Tbk PT Logo
Adhi Karya (Persero) Tbk PT
IDX:ADHI
Watchlist
Price: 234 IDR 3.54% Market Closed
Market Cap: Rp2T

Relative Value

The Relative Value of one ADHI stock under the Base Case scenario is 584.43 IDR. Compared to the current market price of 234 IDR, Adhi Karya (Persero) Tbk PT is Undervalued by 60%.

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.

ADHI Relative Value
Base Case
584.43 IDR
Undervaluation 60%
Relative Value
Price
Worst Case
Base Case
Best Case

Multiples Across Competitors

ADHI Competitors Multiples
Adhi Karya (Persero) 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
Adhi Karya (Persero) Tbk PT
IDX:ADHI
2T IDR 0.2 10.5 4.7 4.7
FR
Vinci SA
PAR:DG
67.8B EUR 0.9 14.2 6.6 9.7
US
Quanta Services Inc
NYSE:PWR
71.1B USD 2.6 69.8 31.8 49.9
IN
Larsen and Toubro Ltd
F:LTO
49.5B EUR 2 32.5 2 211.9 2 612
IN
Larsen & Toubro Ltd
NSE:LT
5.4T INR 2 32.9 20.8 24.6
NL
Ferrovial SE
AEX:FER
41.3B EUR 4.5 12.7 39.2 58.6
ES
Ferrovial SA
MAD:FER
41.1B EUR 4.5 12.7 39.1 58.5
US
Comfort Systems USA Inc
NYSE:FIX
40B USD 4.8 47.9 31.5 35.4
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.6 13.8 20.4
US
EMCOR Group Inc
NYSE:EME
32.2B USD 2 28.5 18.6 20.7
CN
China State Construction Engineering Corp Ltd
SSE:601668
209.5B CNY 0.1 4.8 10.7 10.7
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Adhi Karya (Persero) Tbk PT
IDX:ADHI
Average EV/EBITDA: 220.8
4.7
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
31.8
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
2 211.9
18%
122.9
IN
Larsen & Toubro Ltd
NSE:LT
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
39.2
9%
4.4
ES
Ferrovial SA
MAD:FER
39.1
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
31.5
25%
1.3
DE
H
Hochtief AG
XETRA:HOT
13.8
5%
2.8
US
EMCOR Group Inc
NYSE:EME
18.6
11%
1.7
CN
C
China State Construction Engineering Corp Ltd
SSE:601668
10.7
11%
1