A

Autopedia Sukses Lestari Tbk PT
IDX:ASLC

Watchlist Manager
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Watchlist
Price: 90 IDR 2.27% Market Closed
Market Cap: 1.1T IDR

Relative Value

The Relative Value of one ASLC stock under the Base Case scenario is 123.74 IDR. Compared to the current market price of 90 IDR, Autopedia Sukses Lestari Tbk PT is Undervalued by 27%.

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.

ASLC Relative Value
Base Case
123.74 IDR
Undervaluation 27%
Relative Value
Price
A
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
75
vs Industry
26
Median 3Y
1.6
Median 5Y
1.8
Industry
0.6
Forward
1.1
vs History
53
vs Industry
31
Median 3Y
31.4
Median 5Y
35.7
Industry
16.8
Forward
22.1
vs History
63
vs Industry
12
Median 3Y
23.9
Median 5Y
19.3
Industry
8.5
vs History
32
vs Industry
2
Median 3Y
21.1
Median 5Y
-4.2
Industry
17.5
vs History
69
vs Industry
51
Median 3Y
1.7
Median 5Y
1.8
Industry
1.7
vs History
75
vs Industry
46
Median 3Y
1.1
Median 5Y
1.3
Industry
0.7
Forward
0.7
vs History
71
vs Industry
46
Median 3Y
3.8
Median 5Y
4.3
Industry
2.3
vs History
40
vs Industry
31
Median 3Y
16.5
Median 5Y
21.3
Industry
8.5
Forward
7
vs History
40
vs Industry
44
Median 3Y
16.5
Median 5Y
21.3
Industry
13.1
Forward
13.5
vs History
57
vs Industry
27
Median 3Y
15.3
Median 5Y
11.7
Industry
10.1
vs History
57
vs Industry
16
Median 3Y
27.3
Median 5Y
13.2
Industry
14.2
vs History
71
vs Industry
44
Median 3Y
1.7
Median 5Y
1.8
Industry
1.1

Multiples Across Competitors

ASLC Competitors Multiples
Autopedia Sukses Lestari 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
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
1.1T IDR 1.2 32.9 25.4 25.4
US
Carvana Co
NYSE:CVNA
98.8B USD 5.4 157.1 50.9 59.1
US
O'Reilly Automotive Inc
NASDAQ:ORLY
78.5B USD 4.5 31.6 21.8 25
US
Autozone Inc
NYSE:AZO
56B USD 2.9 22.7 15.5 18.2
ZA
Motus Holdings Ltd
JSE:MTH
21.4B Zac 0 0 0 0
US
Penske Automotive Group Inc
NYSE:PAG
11.2B USD 0.4 11.8 11.2 12.6
TW
Hotai Motor Co Ltd
TWSE:2207
325.8B TWD 1.3 17.8 23.9 54
US
Lithia Motors Inc
NYSE:LAD
8.5B USD 0.2 9.4 11.2 13.3
US
AutoNation Inc
NYSE:AN
7.7B USD 0.3 11.6 9.8 11.6
US
Murphy Usa Inc
NYSE:MUSA
7.6B USD 0.4 16.2 9.8 13.4
ZA
Super Group Ltd
JSE:SPG
6.5B Zac 0 0 0 0
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
A
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Average EV/EBITDA: 19.9
25.4
53%
0.5
US
Carvana Co
NYSE:CVNA
50.9
42%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
21.8
8%
2.7
US
Autozone Inc
NYSE:AZO
15.5
8%
1.9
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
23%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
11.2
2%
5.6
TW
Hotai Motor Co Ltd
TWSE:2207
23.9
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
11.2
3%
3.7
US
AutoNation Inc
NYSE:AN
9.8
4%
2.5
US
Murphy Usa Inc
NYSE:MUSA
9.8
3%
3.3
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-20%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
A
Autopedia Sukses Lestari Tbk PT
IDX:ASLC
Average EV/EBIT: 25.8
25.4
23%
1.1
US
Carvana Co
NYSE:CVNA
59.1
49%
1.2
US
O'Reilly Automotive Inc
NASDAQ:ORLY
25
8%
3.1
US
Autozone Inc
NYSE:AZO
18.2
9%
2
ZA
M
Motus Holdings Ltd
JSE:MTH
Not Available
7%
N/A
US
Penske Automotive Group Inc
NYSE:PAG
12.6
0%
N/A
TW
Hotai Motor Co Ltd
TWSE:2207
54
N/A N/A
US
Lithia Motors Inc
NYSE:LAD
13.3
5%
2.7
US
AutoNation Inc
NYSE:AN
11.6
4%
2.9
US
Murphy Usa Inc
NYSE:MUSA
13.4
1%
13.4
ZA
S
Super Group Ltd
JSE:SPG
Not Available
-16%
N/A