CBDK Relative Valuation - Bangun Kosambi Sukses Pt Tbk

Watchlist Manager

Watchlist

Price: 4 820 IDR -1.83% Market Closed

Market Cap: Rp27.3T

Relative Value

The Relative Value of one CBDK stock under the Base Case scenario is 4 504.52 IDR. Compared to the current market price of 4 820 IDR, Bangun Kosambi Sukses Pt Tbk is Overvalued by 7%.

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?

CBDK Relative Value

Base Case

Overvaluation 7%

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	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	27.3T IDR	9.2	17.7	13.3	13.3
HK		China Resources Land Ltd HKEX:1109	215.2B HKD	0.6	6.9	5.6	5.6
HK		CK Asset Holdings Ltd HKEX:1113	162B HKD	3.3	14.2	20.3	20.3
HK		Henderson Land Development Co Ltd HKEX:12	150.2B HKD	6.5	24.9	80.1	80.1
HK		China Overseas Land & Investment Ltd HKEX:688	142.6B HKD	0.7	8.9	10.9	10.9
VN	V	Vinhomes JSC VN:VHM	393.9T VND	2.6	9.6	11.8	12.5
HK		Sino Land Co Ltd HKEX:83	111B HKD	11	28.2	15.9	16.7
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	86.6B CNY	0.5	24.3	16.7	16.7
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	76.5B CNY	0.3	-79.5	18.5	18.5
IN		Macrotech Developers Ltd NSE:LODHA	869.2B INR	5.4	26	17.7	18.9
CN		Longfor Group Holdings Ltd HKEX:960	64.8B HKD	0.4	6.9	16.3	16.4

				Revenue Growth	P/S to Growth
ID	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average P/S: 3.7 9.2	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	0.6	0%	N/A
HK		CK Asset Holdings Ltd HKEX:1113	3.3	14%	0.2
HK		Henderson Land Development Co Ltd HKEX:12	6.5	6%	1.1
HK		China Overseas Land & Investment Ltd HKEX:688	0.7	-2%	N/A
VN	V	Vinhomes JSC VN:VHM	2.6	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	11	6%	1.8
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	0.5	-3%	N/A
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	0.3	-6%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	5.4	19%	0.3
CN		Longfor Group Holdings Ltd HKEX:960	0.4	-11%	N/A

				Earnings Growth	PEG
ID	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average P/E: 16.8 17.7	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	6.9	1%	6.9
HK		CK Asset Holdings Ltd HKEX:1113	14.2	1%	14.2
HK		Henderson Land Development Co Ltd HKEX:12	24.9	20%	1.2
HK		China Overseas Land & Investment Ltd HKEX:688	8.9	0%	N/A
VN	V	Vinhomes JSC VN:VHM	9.6	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	28.2	9%	3.1
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	24.3	10%	2.4
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	Negative Multiple: -79.5	-4%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	26	20%	1.3
CN		Longfor Group Holdings Ltd HKEX:960	6.9	-18%	N/A

				EBITDA Growth	EV/EBITDA to Growth
ID	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average EV/EBITDA: 20.7 13.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.6	3%	1.9
HK		CK Asset Holdings Ltd HKEX:1113	20.3	17%	1.2
HK		Henderson Land Development Co Ltd HKEX:12	80.1	30%	2.7
HK		China Overseas Land & Investment Ltd HKEX:688	10.9	1%	10.9
VN	V	Vinhomes JSC VN:VHM	11.8	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	15.9	7%	2.3
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.7	22%	0.8
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.5	2%	9.2
IN		Macrotech Developers Ltd NSE:LODHA	17.7	19%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	16.3	-3%	N/A

				EBIT Growth	EV/EBIT to Growth
ID	B	Bangun Kosambi Sukses Pt Tbk IDX:CBDK	Average EV/EBIT: 20.9 13.3	N/A	N/A
HK		China Resources Land Ltd HKEX:1109	5.6	1%	5.6
HK		CK Asset Holdings Ltd HKEX:1113	20.3	20%	1
HK		Henderson Land Development Co Ltd HKEX:12	80.1	33%	2.4
HK		China Overseas Land & Investment Ltd HKEX:688	10.9	-1%	N/A
VN	V	Vinhomes JSC VN:VHM	12.5	N/A	N/A
HK		Sino Land Co Ltd HKEX:83	16.7	9%	1.9
CN		China Merchants Shekou Industrial Zone Holdings Co Ltd SZSE:001979	16.7	14%	1.2
CN		Poly Developments and Holdings Group Co Ltd SSE:600048	18.5	-1%	N/A
IN		Macrotech Developers Ltd NSE:LODHA	18.9	20%	0.9
CN		Longfor Group Holdings Ltd HKEX:960	16.4	-7%	N/A

Bangun Kosambi Sukses Pt Tbk
IDX:CBDK

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDK Competitors Multiples
Bangun Kosambi Sukses Pt Tbk Competitors

See Also

Company

Help

Tools

Stocks

Bangun Kosambi Sukses Pt Tbk IDX:CBDK

Relative Value

Valuation Multiples

Multiples Across Competitors

CBDK Competitors Multiples Bangun Kosambi Sukses Pt Tbk Competitors

See Also

Company

Help

Tools

Stocks

Bangun Kosambi Sukses Pt Tbk
IDX:CBDK

CBDK Competitors Multiples
Bangun Kosambi Sukses Pt Tbk Competitors