AKR Corporindo Tbk PT
IDX:AKRA

Watchlist Manager
AKR Corporindo Tbk PT Logo
AKR Corporindo Tbk PT
IDX:AKRA
Watchlist
Price: 1 250 IDR Market Closed
Market Cap: 25.1T IDR

Relative Value

The Relative Value of one AKRA stock under the Base Case scenario is 1 776.81 IDR. Compared to the current market price of 1 250 IDR, AKR Corporindo Tbk PT is Undervalued by 30%.

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
1 776.81 IDR
Undervaluation 30%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
63
vs Industry
65
Median 3Y
0.6
Median 5Y
0.6
Industry
1.4
Forward
0.6
vs History
80
vs Industry
24
Median 3Y
10.9
Median 5Y
11.4
Industry
12
Forward
9.8
vs History
69
vs Industry
7
Median 3Y
10.3
Median 5Y
9.9
Industry
5.1
vs History
74
vs Industry
7
Median 3Y
11.7
Median 5Y
11.8
Industry
10.9
vs History
44
vs Industry
21
Median 3Y
2.5
Median 5Y
2.1
Industry
1.3
vs History
77
vs Industry
70
Median 3Y
0.6
Median 5Y
0.6
Industry
2.1
Forward
0.6
vs History
69
vs Industry
31
Median 3Y
6.6
Median 5Y
6.6
Industry
5.2
vs History
85
vs Industry
21
Median 3Y
8.7
Median 5Y
9.2
Industry
6.7
Forward
6.2
vs History
85
vs Industry
28
Median 3Y
8.7
Median 5Y
9.2
Industry
10
Forward
7.2
vs History
69
vs Industry
13
Median 3Y
10.6
Median 5Y
9.9
Industry
6.9
vs History
65
vs Industry
3
Median 3Y
15.8
Median 5Y
13.8
Industry
11.5
vs History
47
vs Industry
29
Median 3Y
1.7
Median 5Y
1.4
Industry
1

Multiples Across Competitors

AKRA Competitors Multiples
AKR Corporindo 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
AKR Corporindo Tbk PT
IDX:AKRA
24.7T IDR 0.6 10.3 8 8
CA
Enbridge Inc
TSX:ENB
141.7B CAD 2.2 25.3 14.7 22.3
US
Williams Companies Inc
NYSE:WMB
73B USD 6.4 30.8 15.8 25
US
Enterprise Products Partners LP
NYSE:EPD
69.5B USD 1.3 12.1 10.7 14.6
US
Kinder Morgan Inc
NYSE:KMI
60.7B USD 3.7 22.4 13.4 20.6
CA
TC Energy Corp
TSX:TRP
79.6B CAD 6.4 23.5 16 23.5
US
Energy Transfer LP
NYSE:ET
56.2B USD 0.7 13 7.8 12.5
US
MPLX LP
NYSE:MPLX
54.9B USD 4.3 11.4 10.9 13.3
US
ONEOK Inc
NYSE:OKE
46.3B USD 1.5 13.9 10.4 13
US
Cheniere Energy Inc
NYSE:LNG
41.6B USD 2.2 10.4 7.5 8.9
US
Targa Resources Corp
NYSE:TRGP
39.7B USD 2.3 24.6 12.2 18.1
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
AKR Corporindo Tbk PT
IDX:AKRA
Average EV/EBITDA: 11.6
8
19%
0.4
CA
Enbridge Inc
TSX:ENB
14.7
14%
1.1
US
Williams Companies Inc
NYSE:WMB
15.8
19%
0.8
US
Enterprise Products Partners LP
NYSE:EPD
10.7
5%
2.1
US
Kinder Morgan Inc
NYSE:KMI
13.4
11%
1.2
CA
TC Energy Corp
TSX:TRP
16
13%
1.2
US
Energy Transfer LP
NYSE:ET
7.8
9%
0.9
US
MPLX LP
NYSE:MPLX
10.9
8%
1.4
US
ONEOK Inc
NYSE:OKE
10.4
13%
0.8
US
Cheniere Energy Inc
NYSE:LNG
7.5
0%
N/A
US
Targa Resources Corp
NYSE:TRGP
12.2
13%
0.9