B

Bakrie Telecom Tbk PT
IDX:BTEL

Watchlist Manager
Bakrie Telecom Tbk PT
IDX:BTEL
Watchlist
Price: 50 IDR Market Closed
Market Cap: Rp1.8T

Relative Value

The Relative Value of one BTEL stock under the Base Case scenario is 7.7 IDR. Compared to the current market price of 50 IDR, Bakrie Telecom Tbk PT is Overvalued by 85%.

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
Base Case
7.7 IDR
Overvaluation 85%
Relative Value
Price
B
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
347B ZAR 1.7 46 7.5 7.5
ZA
Vodacom Group Ltd
JSE:VOD
292.7B ZAR 1.8 15.5 5.4 8.9
US
T-Mobile US Inc
NASDAQ:TMUS
242.2B USD 2.7 22 10 17.1
CN
China Mobile Ltd
SSE:600941
1.3T CNY 1.3 9.2 7.1 7.1
JP
SoftBank Group Corp
TSE:9984
22.2T JPY 2.9 6 25.7 66.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
10.3T INR 5.1 33.9 9.9 17.9
MX
America Movil SAB de CV
BMV:AMXB
1.3T MXN 1.3 14.4 4.6 9
JP
SoftBank Corp
TSE:9434
10.4T JPY 1.5 18.3 7.8 13.8
JP
KDDI Corp
TSE:9433
10.1T JPY 1.7 14.2 6.7 11
UK
Vodafone Group PLC
LSE:VOD
25.6B GBP 0.8 -6.6 3.8 13.6
P/E Multiple
Earnings Growth PEG
ID
B
Bakrie Telecom Tbk PT
IDX:BTEL
Average P/E: 20
Negative Multiple: -36.1
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
46
N/A N/A
ZA
V
Vodacom Group Ltd
JSE:VOD
15.5
19%
0.8
US
T-Mobile US Inc
NASDAQ:TMUS
22
19%
1.2
CN
China Mobile Ltd
SSE:600941
9.2
5%
1.8
JP
SoftBank Group Corp
TSE:9984
6
-19%
N/A
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
33.9
17%
2
MX
America Movil SAB de CV
BMV:AMXB
14.4
20%
0.7
JP
SoftBank Corp
TSE:9434
18.3
7%
2.6
JP
KDDI Corp
TSE:9433
14.2
11%
1.3
UK
Vodafone Group PLC
LSE:VOD
Negative Multiple: -6.6 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
B
Bakrie Telecom Tbk PT
IDX:BTEL
Average EV/EBITDA: 86.7
864.8
N/A N/A
ZA
M
MTN Group Ltd
JSE:MTN
7.5
24%
0.3
ZA
V
Vodacom Group Ltd
JSE:VOD
5.4
16%
0.3
US
T-Mobile US Inc
NASDAQ:TMUS
10
11%
0.9
CN
China Mobile Ltd
SSE:600941
7.1
32%
0.2
JP
SoftBank Group Corp
TSE:9984
25.7
23%
1.1
IN
Bharti Airtel Ltd
NSE:BHARTIARTL
9.9
19%
0.5
MX
America Movil SAB de CV
BMV:AMXB
4.6
5%
0.9
JP
SoftBank Corp
TSE:9434
7.8
5%
1.6
JP
KDDI Corp
TSE:9433
6.7
4%
1.7
UK
Vodafone Group PLC
LSE:VOD
3.8
-4%
N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett