B

Bakrie Telecom Tbk PT
IDX:BTEL

Watchlist Manager
Bakrie Telecom Tbk PT
IDX:BTEL
Watchlist
Price: 50 IDR Market Closed
Market Cap: 1.8T IDR

Relative Value

The Relative Value of one BTEL stock under the Base Case scenario is hidden IDR. Compared to the current market price of 50 IDR, Bakrie Telecom Tbk PT is hidden .

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.

BTEL Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

BTEL Competitors Multiples
Bakrie Telecom 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
Bakrie Telecom Tbk PT
IDX:BTEL
1.8T IDR 15.3 -36.1 864.8 864.8
ZA
MTN Group Ltd
JSE:MTN
322.7B Zac 0 0 0 0
ZA
Vodacom Group Ltd
JSE:VOD
276.5B Zac 0 0 0 0
US
T-Mobile US Inc
NASDAQ:TMUS
205.4B USD 2.4 17.3 8.8 14.6
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.2 9.1 7 7
JP
SoftBank Group Corp
TSE:9984
21.9T JPY 2.9 7.2 20.9 49.3
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.4T INR 5.9 29.6 11.5 21.1
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 19.1 7.9 14.1
JP
KDDI Corp
TSE:9433
10.2T JPY 1.7 14.3 6.7 11
MX
America Movil SAB de CV
BMV:AMXB
1.1T MXN 1.2 16.2 4.4 8.6
UK
Vodafone Group PLC
LSE:VOD
25.2B GBP 0 -0.1 0 0.1
P/E Multiple
Earnings Growth PEG
ID
B
Bakrie Telecom Tbk PT
IDX:BTEL
Average P/E: 16.1
Negative Multiple: -36.1
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
19%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
17.3
14%
1.2
CN
China Mobile Ltd
SSE:600941
9.1
5%
1.8
JP
SoftBank Group Corp
TSE:9984
7.2
-17%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
29.6
17%
1.7
JP
SoftBank Corp
TSE:9434
19.1
7%
2.7
JP
KDDI Corp
TSE:9433
14.3
11%
1.3
MX
America Movil SAB de CV
BMV:AMXB
16.2
-34%
N/A
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -0.1 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
B
Bakrie Telecom Tbk PT
IDX:BTEL
Average EV/EBITDA: 103.6
864.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
23%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
11%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
8.8
10%
0.9
CN
China Mobile Ltd
SSE:600941
7
33%
0.2
JP
SoftBank Group Corp
TSE:9984
20.9
20%
1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
11.5
19%
0.6
JP
SoftBank Corp
TSE:9434
7.9
5%
1.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
MX
America Movil SAB de CV
BMV:AMXB
4.4
7%
0.6
UK
Vodafone Group PLC
LSE:VOD
0
-5%
N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
B
Bakrie Telecom Tbk PT
IDX:BTEL
Average EV/EBIT: 110.1
864.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
Not Available
37%
N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
Not Available
15%
N/A
US
T-Mobile US Inc
NASDAQ:TMUS
14.6
11%
1.3
CN
China Mobile Ltd
SSE:600941
7
6%
1.2
JP
SoftBank Group Corp
TSE:9984
49.3
18%
2.7
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
21.1
28%
0.8
JP
SoftBank Corp
TSE:9434
14.1
N/A N/A
JP
KDDI Corp
TSE:9433
11
N/A N/A
MX
America Movil SAB de CV
BMV:AMXB
8.6
8%
1.1
UK
Vodafone Group PLC
LSE:VOD
0.1
2%
0