BKDP Relative Valuation - Bukit Darmo Property Tbk PT

Watchlist Manager

Watchlist

Price: 45 IDR -11.76% Market Closed

Market Cap: Rp338.1B

Relative Value

The Relative Value of one BKDP stock under the Base Case scenario is 31.31 IDR. Compared to the current market price of 45 IDR, Bukit Darmo Property Tbk PT is Overvalued 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.

What is Relative Valuation?

How is Relative Value calculated?

BKDP Relative Value

Base Case

Overvaluation 30%

Relative Value

Price

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		Bukit Darmo Property Tbk PT IDX:BKDP	338.1B IDR	9.1	-9.3	-16.2	-16.2
HK		China Resources Land Ltd HKEX:1109	211.2B HKD	0.6	6.8	5.6	5.6
HK		CK Asset Holdings Ltd HKEX:1113	164B HKD	3.3	14.4	20.6	20.6
HK		Henderson Land Development Co Ltd HKEX:12	154.3B HKD	6.7	25.6	81.2	81.2
HK		China Overseas Land & Investment Ltd HKEX:688	138.7B HKD	0.7	8.8	10.8	10.8
VN	V	Vinhomes JSC VN:VHM	419T VND	2.7	10.2	12.4	13.2
HK		Sino Land Co Ltd HKEX:83	112.4B HKD	11.8	30.1	18.1	19
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	83.1B CNY	0.4	23.4	16.5	16.5
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	74.7B CNY	0.2	-77.6	18.4	18.4
IN		Macrotech Developers Ltd NSE:LODHA	816.7B INR	5	24.4	16.6	17.7
CN		Longfor Group Holdings Ltd HKEX:960	61.8B HKD	0.4	6.6	16	16.2

				Revenue Growth	P/S to Growth
ID		Bukit Darmo Property Tbk PT IDX:BKDP	Average P/S: 3.7 9.1	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.3	14%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	6.7	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.7	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11.8	6%	2
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.4	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.2	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.4	-11%	N/A

				Earnings Growth	PEG
ID		Bukit Darmo Property Tbk PT IDX:BKDP	Average P/E: 16.7 Negative Multiple: -9.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.8	1%	6.8
HK		CK Asset Holdings Ltd HKEX:1113	14.4	1%	14.4
HK		Henderson Land Development Co Ltd HKEX:12	25.6	20%	1.3
HK		China Overseas Land & Investment Ltd HKEX:688	8.8	0%	N/A
VN	V	Vinhomes JSC VN:VHM	10.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	30.1	9%	3.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	23.4	10%	2.3
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -77.6	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	24.4	20%	1.2
CN		Longfor Group Holdings Ltd HKEX:960	6.6	-18%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Bukit Darmo Property Tbk PT IDX:BKDP	Average EV/EBITDA: 21.6 Negative Multiple: -16.2	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.6	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	20.6	17%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	81.2	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.8	1%	10.8
VN	V	Vinhomes JSC VN:VHM	12.4	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	18.1	7%	2.6
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.5	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.4	2%	9.2
IN		Macrotech Developers Ltd NSE:LODHA	16.6	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	16	-3%	N/A

				EBIT Growth	EV/EBIT to Growth
ID		Bukit Darmo Property Tbk PT IDX:BKDP	Average EV/EBIT: 21.9 Negative Multiple: -16.2	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.6	1%	5.6
HK		CK Asset Holdings Ltd HKEX:1113	20.6	20%	1
HK		Henderson Land Development Co Ltd HKEX:12	81.2	33%	2.5
HK		China Overseas Land & Investment Ltd HKEX:688	10.8	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	13.2	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	19	9%	2.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.5	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.4	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	17.7	20%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	16.2	-7%	N/A

Bukit Darmo Property Tbk PT
IDX:BKDP

Relative Value

Valuation Multiples

Multiples Across Competitors

BKDP Competitors Multiples
Bukit Darmo Property Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bukit Darmo Property Tbk PT IDX:BKDP

Relative Value

Valuation Multiples

Multiples Across Competitors

BKDP Competitors Multiples Bukit Darmo Property Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Bukit Darmo Property Tbk PT
IDX:BKDP

BKDP Competitors Multiples
Bukit Darmo Property Tbk PT Competitors