CASS Relative Valuation - Cardig Aero Services Tbk PT

Watchlist Manager

Watchlist

Price: 1 765 IDR -1.94% Market Closed

Market Cap: Rp9T

	Cardig Aero Services Tbk PT IDX:CASS	ID
A	Arcellx Inc NASDAQ:ACLX	US
A	Aion Therapeutic Inc CNSX:AION	CA

Multiples-Based Value

The Multiples-Based Value for Cardig Aero Services Tbk PT (CASS) under the Base Case is 1 578.39 IDR. Compared with the current market price of 1 765 IDR, the stock appears Overvalued by 11%.

Multiples-Based 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 Multiples-Based Value calculated?

CASS Multiples-Based Value

Base Case

Overvaluation 11%

Multiples-Based Value

Price Rp1 765

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	Cardig Aero Services Tbk PT IDX:CASS	9T IDR	4.6	29.8	8.1	8.1
ES	Aena SME SA MAD:AENA	39.4B EUR	6.3	18.4	11.5	14.6
TH	Airports of Thailand PCL SET:AOT	753.6B THB	11.4	43.2	21.3	31.9
FR	Aeroports de Paris SA PAR:ADP	10.9B EUR	1.6	28.6	13.3	13.3
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	188.9B MXN	4.6	19.7	10.4	12.6
IN	GMR Airports Ltd NSE:GMRAIRPORT	963B INR	7	-263.8	23	34.9
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	181.2B MXN	4.8	17.1	9.1	10.8
CN	Shanghai International Airport Co Ltd SSE:600009	68.9B CNY	5.3	29.1	31.5	31.5
CH	Flughafen Zuerich AG SIX:FHZN	7.8B CHF	5.7	22.5	12.4	20
IN	GMR Infrastructure Ltd NSE:GMRINFRA	759.3B INR	5.5	-208.3	19.4	29.4
DE	Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	7B EUR	1.6	16.2	11	17.9

			Revenue Growth	P/S to Growth
ID	Cardig Aero Services Tbk PT IDX:CASS	Average P/S: 5.3 4.6	N/A	N/A
ES	Aena SME SA MAD:AENA	6.3	5%	1.3
TH	Airports of Thailand PCL SET:AOT	11.4	11%	1
FR	Aeroports de Paris SA PAR:ADP	1.6	5%	0.3
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	4.6	8%	0.6
IN	GMR Airports Ltd NSE:GMRAIRPORT	7	23%	0.3
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	4.8	8%	0.6
CN	Shanghai International Airport Co Ltd SSE:600009	5.3	7%	0.8
CH	Flughafen Zuerich AG SIX:FHZN	5.7	4%	1.4
IN	GMR Infrastructure Ltd NSE:GMRINFRA	5.5	23%	0.2
DE	Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	1.6	5%	0.3

			Earnings Growth	PEG
ID	Cardig Aero Services Tbk PT IDX:CASS	Average P/E: 25 29.8	N/A	N/A
ES	Aena SME SA MAD:AENA	18.4	4%	4.6
TH	Airports of Thailand PCL SET:AOT	43.2	22%	2
FR	Aeroports de Paris SA PAR:ADP	28.6	29%	1
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	19.7	17%	1.2
IN	GMR Airports Ltd NSE:GMRAIRPORT	Negative Multiple: -263.8	N/A	N/A
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	17.1	15%	1.1
CN	Shanghai International Airport Co Ltd SSE:600009	29.1	20%	1.5
CH	Flughafen Zuerich AG SIX:FHZN	22.5	5%	4.5
IN	GMR Infrastructure Ltd NSE:GMRINFRA	Negative Multiple: -208.3	N/A	N/A
DE	Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	16.2	7%	2.3

			EBITDA Growth	EV/EBITDA to Growth
ID	Cardig Aero Services Tbk PT IDX:CASS	Average EV/EBITDA: 15.5 8.1	N/A	N/A
ES	Aena SME SA MAD:AENA	11.5	6%	1.9
TH	Airports of Thailand PCL SET:AOT	21.3	15%	1.4
FR	Aeroports de Paris SA PAR:ADP	13.3	26%	0.5
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	10.4	18%	0.6
IN	GMR Airports Ltd NSE:GMRAIRPORT	23	29%	0.8
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	9.1	16%	0.6
CN	Shanghai International Airport Co Ltd SSE:600009	31.5	60%	0.5
CH	Flughafen Zuerich AG SIX:FHZN	12.4	7%	1.8
IN	GMR Infrastructure Ltd NSE:GMRINFRA	19.4	29%	0.7
DE	Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	11	6%	1.8

			EBIT Growth	EV/EBIT to Growth
ID	Cardig Aero Services Tbk PT IDX:CASS	Average EV/EBIT: 20.4 8.1	N/A	N/A
ES	Aena SME SA MAD:AENA	14.6	6%	2.4
TH	Airports of Thailand PCL SET:AOT	31.9	19%	1.7
FR	Aeroports de Paris SA PAR:ADP	13.3	6%	2.2
MX	Grupo Aeroportuario del Pacifico SAB de CV BMV:GAPB	12.6	N/A	N/A
IN	GMR Airports Ltd NSE:GMRAIRPORT	34.9	52%	0.7
MX	Grupo Aeroportuario del Sureste SAB de CV BMV:ASURB	10.8	18%	0.6
CN	Shanghai International Airport Co Ltd SSE:600009	31.5	35%	0.9
CH	Flughafen Zuerich AG SIX:FHZN	20	3%	6.7
IN	GMR Infrastructure Ltd NSE:GMRINFRA	29.4	52%	0.6
DE	Fraport AG Frankfurt Airport Services Worldwide XETRA:FRA	17.9	5%	3.6

Cardig Aero Services Tbk PT
IDX:CASS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CASS Competitors Multiples
Cardig Aero Services Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Cardig Aero Services Tbk PT IDX:CASS

Multiples-Based Value

Valuation Multiples

Multiples Across Competitors

CASS Competitors Multiples Cardig Aero Services Tbk PT Competitors

See Also

Company

Help

Tools

Stocks

Cardig Aero Services Tbk PT
IDX:CASS

CASS Competitors Multiples
Cardig Aero Services Tbk PT Competitors