Bukit Uluwatu Villa Tbk PT
IDX:BUVA

Watchlist Manager
Bukit Uluwatu Villa Tbk PT Logo
Bukit Uluwatu Villa Tbk PT
IDX:BUVA
Watchlist
Price: 1 885 IDR 8.33% Market Closed
Market Cap: 46.4T IDR

Relative Value

The Relative Value of one BUVA stock under the Base Case scenario is 53.99 IDR. Compared to the current market price of 1 885 IDR, Bukit Uluwatu Villa Tbk PT is Overvalued by 97%.

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.

BUVA Relative Value
Base Case
53.99 IDR
Overvaluation 97%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
0
vs Industry
17
Median 3Y
3.2
Median 5Y
4
Industry
1.4
vs History
0
vs Industry
12
Median 3Y
19.7
Median 5Y
-1.2
Industry
20.1
vs History
0
vs Industry
11
Median 3Y
30.4
Median 5Y
21.8
Industry
9.5
vs History
0
vs Industry
50
Median 3Y
2.3
Median 5Y
2.1
Industry
18.3
vs History
0
vs Industry
50
Median 3Y
1.4
Median 5Y
1.2
Industry
2.1
vs History
0
vs Industry
17
Median 3Y
4.1
Median 5Y
4.2
Industry
1.9
vs History
vs Industry
33
Median 3Y
0
Median 5Y
2.5
Industry
3.7
vs History
0
vs Industry
6
Median 3Y
56.7
Median 5Y
17.2
Industry
10.6
vs History
0
vs Industry
11
Median 3Y
56.7
Median 5Y
17.2
Industry
16.3
vs History
0
vs Industry
10
Median 3Y
30.8
Median 5Y
25.6
Industry
11.2
vs History
4
vs Industry
3
Median 3Y
43.2
Median 5Y
4.5
Industry
16.2
vs History
0
vs Industry
46
Median 3Y
1
Median 5Y
0.2
Industry
1.3

Multiples Across Competitors

BUVA Competitors Multiples
Bukit Uluwatu Villa 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
Bukit Uluwatu Villa Tbk PT
IDX:BUVA
44.9T IDR 120.7 436.7 687.2 687.2
US
Booking Holdings Inc
NASDAQ:BKNG
165.3B USD 6.3 32.8 16.8 17.9
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.8 268.6 148.5 181
US
Marriott International Inc
NASDAQ:MAR
87.8B USD 3.4 33.6 21 24.5
US
Airbnb Inc
NASDAQ:ABNB
80.6B USD 6.8 30.6 25.5 25.5
US
Royal Caribbean Cruises Ltd
NYSE:RCL
75.1B USD 4.3 18.5 14.6 19.9
US
Hilton Worldwide Holdings Inc
NYSE:HLT
70.1B USD 6 42.1 29.3 31.3
CN
Trip.com Group Ltd
HKEX:9961
304.7B HKD 4.6 8.7 12.2 13.1
UK
Carnival PLC
LSE:CCL
28.4B GBP 1.4 13.8 312.1 501.7
US
Carnival Corp
NYSE:CCL
37.9B USD 1.4 13.7 8.3 13.4
US
Expedia Group Inc
NASDAQ:EXPE
35.1B USD 2.4 25.3 11.7 16.9