BIKE Relative Valuation - Sepeda Bersama Indonesia Tbk PT

Watchlist Manager

Watchlist

Price: 454 IDR 6.07% Market Closed

Market Cap: Rp587.4B

S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	ID
	Upstream Bio Inc NASDAQ:UPB	US

Multiples-Based Value

The Multiples-Based Value of one BIKE stock under the Base Case scenario is 1 317.12 IDR. Compared to the current market price of 454 IDR, Sepeda Bersama Indonesia Tbk PT is Undervalued by 66%.

Multiples-Based 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.

What is relative valuation?

How is Multiples-Based Value calculated?

BIKE Multiples-Based Value

Base Case

Undervaluation 66%

Multiples-Based Value

Price Rp454

Worst Case

Base Case

Best Case

Valuation Multiples

View Details

Multiples Across Competitors

All Multiples

P/S

P/E

EV/EBITDA

EV/EBIT

Forward Multiples

			Market Cap	P/S	P/E	EV/EBITDA	EV/EBIT
ID	S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	587.4B IDR	1.7	-24	-25	-25
US		Genuine Parts Co NYSE:GPC	14.8B USD	0.6	223.9	10.7	15.4
BE		D'Ieteren Group NV XBRU:DIE	8.9B EUR	1.1	21	19.3	32.5
US		Pool Corp NASDAQ:POOL	7.7B USD	1.5	19	13.7	15
US		LKQ Corp NASDAQ:LKQ	7.5B USD	0.6	12.4	7.2	9.9
ZA	C	CA Sales Holdings Ltd JSE:CAA	6.7B ZAR	0.5	10.5	6.2	7.2
CN		Wuchan Zhongda Group Co Ltd SSE:600704	27.5B CNY	0	7.4	11.3	11.3
UK		Inchcape PLC LSE:INCH	2.9B GBP	0.3	10.7	5.9	7.1
HK	C	China Tobacco International HK Co Ltd HKEX:6055	24.2B HKD	1.7	24.7	15.6	15.6
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19.7B CNY	3.6	15	19.9	19.9
PL	I	Inter Cars SA WSE:CAR	9.7B PLN	0.5	12.9	8.5	10.3

				Revenue Growth	P/S to Growth
ID	S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	Average P/S: 1.1 1.7	N/A	N/A
US		Genuine Parts Co NYSE:GPC	0.6	5%	0.1
BE		D'Ieteren Group NV XBRU:DIE	1.1	10%	0.1
US		Pool Corp NASDAQ:POOL	1.5	4%	0.4
US		LKQ Corp NASDAQ:LKQ	0.6	2%	0.3
ZA	C	CA Sales Holdings Ltd JSE:CAA	0.5	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	0	4%	0
UK		Inchcape PLC LSE:INCH	0.3	4%	0.1
HK	C	China Tobacco International HK Co Ltd HKEX:6055	1.7	9%	0.2
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	3.6	N/A	N/A
PL	I	Inter Cars SA WSE:CAR	0.5	8%	0.1

				Earnings Growth	PEG
ID	S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	Average P/E: 35.7 Negative Multiple: -24	N/A	N/A
US		Genuine Parts Co NYSE:GPC	223.9	172%	1.3
BE		D'Ieteren Group NV XBRU:DIE	21	31%	0.7
US		Pool Corp NASDAQ:POOL	19	7%	2.7
US		LKQ Corp NASDAQ:LKQ	12.4	15%	0.8
ZA	C	CA Sales Holdings Ltd JSE:CAA	10.5	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	7.4	17%	0.4
UK		Inchcape PLC LSE:INCH	10.7	N/A	N/A
HK	C	China Tobacco International HK Co Ltd HKEX:6055	24.7	N/A	N/A
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	15	N/A	N/A
PL	I	Inter Cars SA WSE:CAR	12.9	9%	1.4

				EBITDA Growth	EV/EBITDA to Growth
ID	S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	Average EV/EBITDA: 11.8 Negative Multiple: -25	N/A	N/A
US		Genuine Parts Co NYSE:GPC	10.7	13%	0.8
BE		D'Ieteren Group NV XBRU:DIE	19.3	9%	2.1
US		Pool Corp NASDAQ:POOL	13.7	7%	2
US		LKQ Corp NASDAQ:LKQ	7.2	2%	3.6
ZA	C	CA Sales Holdings Ltd JSE:CAA	6.2	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.3	55%	0.2
UK		Inchcape PLC LSE:INCH	5.9	3%	2
HK	C	China Tobacco International HK Co Ltd HKEX:6055	15.6	N/A	N/A
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19.9	N/A	N/A
PL	I	Inter Cars SA WSE:CAR	8.5	11%	0.8

				EBIT Growth	EV/EBIT to Growth
ID	S	Sepeda Bersama Indonesia Tbk PT IDX:BIKE	Average EV/EBIT: 14.4 Negative Multiple: -25	N/A	N/A
US		Genuine Parts Co NYSE:GPC	15.4	23%	0.7
BE		D'Ieteren Group NV XBRU:DIE	32.5	16%	2
US		Pool Corp NASDAQ:POOL	15	6%	2.5
US		LKQ Corp NASDAQ:LKQ	9.9	4%	2.5
ZA	C	CA Sales Holdings Ltd JSE:CAA	7.2	N/A	N/A
CN		Wuchan Zhongda Group Co Ltd SSE:600704	11.3	N/A	N/A
UK		Inchcape PLC LSE:INCH	7.1	4%	1.8
HK	C	China Tobacco International HK Co Ltd HKEX:6055	15.6	13%	1.2
CN		Zhejiang Orient Financial Holdings Group Co Ltd SSE:600120	19.9	N/A	N/A
PL	I	Inter Cars SA WSE:CAR	10.3	10%	1

Sepeda Bersama Indonesia Tbk PT
IDX:BIKE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BIKE Competitors Multiples
Sepeda Bersama Indonesia Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Sepeda Bersama Indonesia Tbk PT IDX:BIKE

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

BIKE Competitors Multiples Sepeda Bersama Indonesia Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Sepeda Bersama Indonesia Tbk PT
IDX:BIKE

BIKE Competitors Multiples
Sepeda Bersama Indonesia Tbk PT Competitors