AKR Corporindo Tbk PT
IDX:AKRA

Watchlist Manager
AKR Corporindo Tbk PT Logo
AKR Corporindo Tbk PT
IDX:AKRA
Watchlist
Price: 1 270 IDR 2.01% Market Closed
Market Cap: 25.5T IDR

Relative Value

The Relative Value of one AKRA stock under the Base Case scenario is 1 644.73 IDR. Compared to the current market price of 1 270 IDR, AKR Corporindo Tbk PT is Undervalued by 23%.

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.

AKRA Relative Value
Base Case
1 644.73 IDR
Undervaluation 23%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
38
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.2
Forward
0.6
vs History
41
vs Industry
24
Median 3Y
11.4
Median 5Y
11.3
Industry
9.8
Forward
9.6
vs History
22
vs Industry
7
Median 3Y
10.9
Median 5Y
9.8
Industry
4.6
vs History
14
vs Industry
7
Median 3Y
12.3
Median 5Y
11.6
Industry
9.7
vs History
47
vs Industry
21
Median 3Y
2.5
Median 5Y
2.1
Industry
1.1
vs History
49
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
1.8
Forward
0.6
vs History
33
vs Industry
31
Median 3Y
6.9
Median 5Y
6.5
Industry
4.4
vs History
34
vs Industry
21
Median 3Y
9.2
Median 5Y
9.2
Industry
5.9
Forward
6.4
vs History
34
vs Industry
28
Median 3Y
9.2
Median 5Y
9.2
Industry
8.3
Forward
7.4
vs History
23
vs Industry
13
Median 3Y
11.4
Median 5Y
9.1
Industry
6.2
vs History
19
vs Industry
3
Median 3Y
15.8
Median 5Y
13.8
Industry
10.5
vs History
49
vs Industry
29
Median 3Y
1.7
Median 5Y
1.3
Industry
0.9

Multiples Across Competitors

AKRA Competitors Multiples
AKR Corporindo Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
AKR Corporindo Tbk PT
IDX:AKRA
25.1T IDR 0.6 11.4 9.4 9.4
CA
Enbridge Inc
TSX:ENB
140.1B CAD 2.6 27.7 15.5 23.7
US
Williams Companies Inc
NYSE:WMB
73.3B USD 7 33 17.7 29.5
US
Enterprise Products Partners LP
NYSE:EPD
65B USD 1.2 11.1 10.1 13.6
US
Kinder Morgan Inc
NYSE:KMI
59.7B USD 3.9 23.2 13.4 20.8
US
Energy Transfer LP
NYSE:ET
55.4B USD 0.7 12.6 8.1 12.4
CA
TC Energy Corp
TSX:TRP
73.1B CAD 5.6 16.7 15.3 22.6
US
Cheniere Energy Inc
NYSE:LNG
52.8B USD 3.4 16.2 10 11.9
US
MPLX LP
NYSE:MPLX
51.5B USD 4.3 12 10.6 13.1
US
ONEOK Inc
NYSE:OKE
46.7B USD 2.2 15.4 12.4 15.2
US
Targa Resources Corp
NYSE:TRGP
34.4B USD 2.1 27.1 11.7 17.8
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
AKR Corporindo Tbk PT
IDX:AKRA
Average EV/EBITDA: 12.2
9.4
20%
0.5
CA
Enbridge Inc
TSX:ENB
15.5
14%
1.1
US
Williams Companies Inc
NYSE:WMB
17.7
17%
1
US
Enterprise Products Partners LP
NYSE:EPD
10.1
7%
1.4
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
US
Energy Transfer LP
NYSE:ET
8.1
9%
0.9
CA
TC Energy Corp
TSX:TRP
15.3
13%
1.2
US
Cheniere Energy Inc
NYSE:LNG
10
0%
N/A
US
MPLX LP
NYSE:MPLX
10.6
7%
1.5
US
ONEOK Inc
NYSE:OKE
12.4
15%
0.8
US
Targa Resources Corp
NYSE:TRGP
11.7
13%
0.9
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
AKR Corporindo Tbk PT
IDX:AKRA
Average EV/EBIT: 17.3
9.4
14%
0.7
CA
Enbridge Inc
TSX:ENB
23.7
12%
2
US
Williams Companies Inc
NYSE:WMB
29.5
17%
1.7
US
Enterprise Products Partners LP
NYSE:EPD
13.6
7%
1.9
US
Kinder Morgan Inc
NYSE:KMI
20.8
9%
2.3
US
Energy Transfer LP
NYSE:ET
12.4
8%
1.6
CA
TC Energy Corp
TSX:TRP
22.6
16%
1.4
US
Cheniere Energy Inc
NYSE:LNG
11.9
-1%
N/A
US
MPLX LP
NYSE:MPLX
13.1
7%
1.9
US
ONEOK Inc
NYSE:OKE
15.2
12%
1.3
US
Targa Resources Corp
NYSE:TRGP
17.8
16%
1.1