BSSR Relative Valuation - Baramulti Suksessarana Tbk PT

Watchlist Manager

Watchlist

Price: 3 910 IDR -0.26% Market Closed

Market Cap: Rp10.2T

Relative Value

The Relative Value of one BSSR stock under the Base Case scenario is 1 326.25 IDR. Compared to the current market price of 3 910 IDR, Baramulti Suksessarana Tbk PT is Overvalued by 66%.

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?

BSSR Relative Value

Base Case

Overvaluation 66%

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		Baramulti Suksessarana Tbk PT IDX:BSSR	10.2T IDR	0.8	7.5	5.7	5.7
ID		Alamtri Resources Indonesia Tbk PT F:A640	149.8B EUR	-172.4	354.2	-409.3	-409.3
CN		China Shenhua Energy Co Ltd SSE:601088	823.6B CNY	2.8	15.9	9.8	9.8
ZA	E	Exxaro Resources Ltd JSE:EXX	65.8B ZAR	1.6	8	4.6	6.1
CA	C	Cameco Corp NYSE:CCJ	52.3B USD	20.7	136.2	76.6	114.5
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	674.6T IDR	14.4	166.1	106.3	106.3
CN		Shaanxi Coal Industry Co Ltd SSE:601225	220.8B CNY	1.2	9.6	7.6	7.6
IN		Coal India Ltd NSE:COALINDIA	2.6T INR	1.8	8.7	5.6	7.5
ID		Bayan Resources Tbk PT IDX:BYAN	475T IDR	8.2	33.8	25.2	25.2
CN		China Coal Energy Co Ltd SSE:601898	191.2B CNY	1.2	11.1	6	6
CN		Yankuang Energy Group Co Ltd SSE:600188	174.2B CNY	1.3	17.2	12.5	12.5

				Revenue Growth	P/S to Growth
ID		Baramulti Suksessarana Tbk PT IDX:BSSR	Average P/S: 5.4 0.8	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -172.4	17%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	2.8	-2%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	1.6	7%	0.2
CA	C	Cameco Corp NYSE:CCJ	20.7	10%	2.1
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	14.4	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	1.2	-2%	N/A
IN		Coal India Ltd NSE:COALINDIA	1.8	4%	0.5
ID		Bayan Resources Tbk PT IDX:BYAN	8.2	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	1.2	-5%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	1.3	1%	1.3

				Earnings Growth	PEG
ID		Baramulti Suksessarana Tbk PT IDX:BSSR	Average P/E: 69.9 7.5	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	354.2	-24%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	15.9	-4%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	8	11%	0.7
CA	C	Cameco Corp NYSE:CCJ	136.2	87%	1.6
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	166.1	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	9.6	-19%	N/A
IN		Coal India Ltd NSE:COALINDIA	8.7	0%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	33.8	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	11.1	-3%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	17.2	-7%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID		Baramulti Suksessarana Tbk PT IDX:BSSR	Average EV/EBITDA: 26 5.7	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -409.3	15%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	9.8	6%	1.6
ZA	E	Exxaro Resources Ltd JSE:EXX	4.6	11%	0.4
CA	C	Cameco Corp NYSE:CCJ	76.6	44%	1.7
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	106.3	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	7.6	6%	1.3
IN		Coal India Ltd NSE:COALINDIA	5.6	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	25.2	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	6	9%	0.7
CN		Yankuang Energy Group Co Ltd SSE:600188	12.5	16%	0.8

				EBIT Growth	EV/EBIT to Growth
ID		Baramulti Suksessarana Tbk PT IDX:BSSR	Average EV/EBIT: 30.1 5.7	N/A	N/A
ID		Alamtri Resources Indonesia Tbk PT F:A640	Negative Multiple: -409.3	4%	N/A
CN		China Shenhua Energy Co Ltd SSE:601088	9.8	-3%	N/A
ZA	E	Exxaro Resources Ltd JSE:EXX	6.1	9%	0.7
CA	C	Cameco Corp NYSE:CCJ	114.5	32%	3.6
ID		Dian Swastatika Sentosa Tbk PT IDX:DSSA	106.3	N/A	N/A
CN		Shaanxi Coal Industry Co Ltd SSE:601225	7.6	-14%	N/A
IN		Coal India Ltd NSE:COALINDIA	7.5	-1%	N/A
ID		Bayan Resources Tbk PT IDX:BYAN	25.2	N/A	N/A
CN		China Coal Energy Co Ltd SSE:601898	6	-8%	N/A
CN		Yankuang Energy Group Co Ltd SSE:600188	12.5	-7%	N/A

Baramulti Suksessarana Tbk PT
IDX:BSSR

Relative Value

Valuation Multiples

Multiples Across Competitors

BSSR Competitors Multiples
Baramulti Suksessarana Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Baramulti Suksessarana Tbk PT IDX:BSSR

Relative Value

Valuation Multiples

Multiples Across Competitors

BSSR Competitors Multiples Baramulti Suksessarana Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Baramulti Suksessarana Tbk PT
IDX:BSSR

BSSR Competitors Multiples
Baramulti Suksessarana Tbk PT Competitors