Adhi Karya (Persero) Tbk PT
IDX:ADHI

Watchlist Manager
Adhi Karya (Persero) Tbk PT Logo
Adhi Karya (Persero) Tbk PT
IDX:ADHI
Watchlist
Price: 224 IDR -2.61% Market Closed
Market Cap: Rp1.9T

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 224 IDR, Adhi Karya (Persero) Tbk PT is Undervalued by 62%.

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 62%
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
1.8T IDR 0.2 10 4.6 4.6
FR
Vinci SA
PAR:DG
67.2B EUR 0.9 14.1 6.6 9.6
US
Quanta Services Inc
NYSE:PWR
72B USD 2.7 71 32.3 50.7
IN
Larsen and Toubro Ltd
F:LTO
49.4B EUR 2 32.4 2 206.1 2 605.2
IN
Larsen & Toubro Ltd
NSE:LT
5.4T INR 2 32.9 20.8 24.6
NL
Ferrovial SE
AEX:FER
41B EUR 4.4 12.5 38.6 57.7
ES
Ferrovial SA
MAD:FER
41B EUR 4.5 12.6 38.7 57.9
US
Comfort Systems USA Inc
NYSE:FIX
41.5B USD 5 49.5 32.5 36.6
US
EMCOR Group Inc
NYSE:EME
32.9B USD 2 29 18.9 21
DE
Hochtief AG
XETRA:HOT
27.1B EUR 0.7 31.2 13.6 20.2
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
24.8B EUR 0.4 19.9 7.6 10.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Adhi Karya (Persero) Tbk PT
IDX:ADHI
Average EV/EBITDA: 220
4.6
N/A N/A
FR
Vinci SA
PAR:DG
6.6
6%
1.1
US
Quanta Services Inc
NYSE:PWR
32.3
21%
1.5
IN
Larsen and Toubro Ltd
F:LTO
2 206.1
18%
122.6
IN
Larsen & Toubro Ltd
NSE:LT
20.8
18%
1.2
NL
Ferrovial SE
AEX:FER
38.6
9%
4.3
ES
Ferrovial SA
MAD:FER
38.7
9%
4.3
US
Comfort Systems USA Inc
NYSE:FIX
32.5
25%
1.3
US
EMCOR Group Inc
NYSE:EME
18.9
11%
1.7
DE
H
Hochtief AG
XETRA:HOT
13.6
5%
2.7
ES
ACS Actividades de Construccion y Servicios SA
MAD:ACS
7.6
29%
0.3