C

Citra Putra Realty Tbk PT
IDX:CLAY

Watchlist Manager
Citra Putra Realty Tbk PT
IDX:CLAY
Watchlist
Price: 2 170 IDR 0.93%
Market Cap: 5.6T IDR
Section:
 

Relative Value

The Relative Value of one CLAY stock under the Base Case scenario is 220.42 IDR. Compared to the current market price of 2 170 IDR, Citra Putra Realty Tbk PT is Overvalued by 90%.

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.

CLAY Relative Value
Base Case
220.42 IDR
Overvaluation 90%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

38
P/S
P/S
Price to Sales
38
vs History
41
vs Industry
9
Median 3Y
4.6
Median 5Y
18.9
Industry
1.4
More Details
Negative
P/E
P/E
Price to Earnings
N/A
vs History
vs Industry
5
Median 3Y
-24
Median 5Y
-27.3
Industry
20.1
More Details
130
P/OCF
P/OCF
Price to OCF
130
vs History
12
vs Industry
9
Median 3Y
21.4
Median 5Y
12.4
Industry
9.5
More Details
135.8
P/FCFE
P/FCFE
Price to FCFE
135.8
vs History
55
vs Industry
12
Median 3Y
95.6
Median 5Y
169.5
Industry
18.2
More Details
569.9
P/B
P/B
Price to Book Value
569.9
vs History
11
vs Industry
0
Median 3Y
124.8
Median 5Y
73
Industry
2.1
More Details
39.8
EV/S
EV/S
Enterprise Value to Sales
39.8
vs History
41
vs Industry
10
Median 3Y
6.3
Median 5Y
21.2
Industry
1.9
More Details
89.5
EV/GP
EV/GP
Enterprise Value to Gross Profit
89.5
vs History
11
vs Industry
11
Median 3Y
12.3
Median 5Y
7.3
Industry
3.8
More Details
474.2
EV/EBITDA
EV/EBITDA
Enterprise Value to EBITDA
474.2
vs History
6
vs Industry
4
Median 3Y
31.6
Median 5Y
14.5
Industry
10.6
More Details
474.2
EV/EBIT
EV/EBIT
Enterprise Value to EBIT
474.2
vs History
6
vs Industry
7
Median 3Y
31.6
Median 5Y
14.5
Industry
16.5
More Details
136
EV/OCF
EV/OCF
Enterprise Value to OCF
136
vs History
12
vs Industry
11
Median 3Y
26.5
Median 5Y
17.5
Industry
11.3
More Details
203.3
EV/FCFF
EV/FCFF
Enterprise Value to FCFF
203.3
vs History
11
vs Industry
19
Median 3Y
28.3
Median 5Y
16.8
Industry
16.3
More Details
12.3
EV/IC
EV/IC
Enterprise Value to IC
12.3
vs History
6
vs Industry
13
Median 3Y
2.1
Median 5Y
3.7
Industry
1.3
More Details

Multiples Across Competitors

CLAY Competitors Multiples
Citra Putra Realty Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Citra Putra Realty Tbk PT
IDX:CLAY
5.6T IDR 38 -792.2 474.2 474.2
US
Booking Holdings Inc
NASDAQ:BKNG
175.9B USD 6.8 34.9 17.9 19.1
CN
H World Group Ltd
BMV:HTHTN
2.7T MXN 42.1 263.9 145.8 177.8
MY
Grand Central Enterprises Bhd
KLSE:GCE
550.2B MYR 19 742.6 -84 235.5 -308 194 -74 175.3
US
Marriott International Inc
NASDAQ:MAR
87.5B USD 3.4 33.5 20.9 24.5
US
Airbnb Inc
NASDAQ:ABNB
85.6B USD 7.2 32.5 27.3 27.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
82.8B USD 4.8 20.4 15.8 21.6
US
Hilton Worldwide Holdings Inc
NYSE:HLT
69.5B USD 5.9 41.8 29.1 31
CN
Trip.com Group Ltd
HKEX:9961
391.8B HKD 5.9 11.2 16.9 18.1
US
Carnival Corp
NYSE:CCL
41.6B USD 1.6 15.7 9.2 15.1
UK
Carnival PLC
LSE:CCL
31.1B GBP 1.6 15.2 312.1 501.6
P/E Multiple
Earnings Growth PEG
ID
C
Citra Putra Realty Tbk PT
IDX:CLAY
Average P/E: 52.1
Negative Multiple: -792.2 		N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
34.9
20%
1.7
CN
H
H World Group Ltd
BMV:HTHTN
263.9
25%
10.6
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -84 235.5 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
33.5
13%
2.6
US
Airbnb Inc
NASDAQ:ABNB
32.5
11%
3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
20.4
25%
0.8
US
Hilton Worldwide Holdings Inc
NYSE:HLT
41.8
17%
2.5
CN
Trip.com Group Ltd
HKEX:9961
11.2
10%
1.1
US
Carnival Corp
NYSE:CCL
15.7
24%
0.7
UK
Carnival PLC
LSE:CCL
15.2
17%
0.9
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
C
Citra Putra Realty Tbk PT
IDX:CLAY
Average EV/EBITDA: 106.9
474.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
17.9
14%
1.3
CN
H
H World Group Ltd
BMV:HTHTN
145.8
13%
11.2
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -308 194 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
20.9
12%
1.7
US
Airbnb Inc
NASDAQ:ABNB
27.3
28%
1
US
Royal Caribbean Cruises Ltd
NYSE:RCL
15.8
14%
1.1
US
Hilton Worldwide Holdings Inc
NYSE:HLT
29.1
20%
1.5
CN
Trip.com Group Ltd
HKEX:9961
16.9
20%
0.8
US
Carnival Corp
NYSE:CCL
9.2
10%
0.9
UK
Carnival PLC
LSE:CCL
312.1
7%
44.6
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
C
Citra Putra Realty Tbk PT
IDX:CLAY
Average EV/EBIT: 131
474.2
N/A N/A
US
Booking Holdings Inc
NASDAQ:BKNG
19.1
14%
1.4
CN
H
H World Group Ltd
BMV:HTHTN
177.8
17%
10.5
MY
G
Grand Central Enterprises Bhd
KLSE:GCE
Negative Multiple: -74 175.3 N/A N/A
US
Marriott International Inc
NASDAQ:MAR
24.5
11%
2.2
US
Airbnb Inc
NASDAQ:ABNB
27.3
12%
2.3
US
Royal Caribbean Cruises Ltd
NYSE:RCL
21.6
15%
1.4
US
Hilton Worldwide Holdings Inc
NYSE:HLT
31
19%
1.6
CN
Trip.com Group Ltd
HKEX:9961
18.1
20%
0.9
US
Carnival Corp
NYSE:CCL
15.1
12%
1.3
UK
Carnival PLC
LSE:CCL
501.6
8%
62.7

See Also

Summary
CLAY intrinsic value, competitors valuation, and company profile.
DCF Valuation
CLAY stock valuation using Discount Cash Flow valuation method.
Relative Valuation
CLAY stock valuation using valuation multiples.
Wall Street Estimates
CLAY price targets and financial estimates made by Wall st analysts.
Profitability Analysis
Detailed analysis of the company's profitability.
Solvency Analysis
Analysis of the financial position and solvency of the company.
Financials
Income Statement, Balance Sheet, Cash Flow Statement.
Discount Rate
CLAY stock discount rate: cost of equity and WACC.
Summary
DCF Valuation
Relative Valuation
Wall Street Estimates
Profitability Analysis
Solvency Analysis
Financials
Discount Rate
Discover More
Back to Top
ALPHA SPREAD
Follow us
Join more than 308,300+ value investors using Alpha Spread
Create Free Account
or see our plans & pricing

Company

About Us Careers Pricing Affiliate Program Terms of Service Privacy Policy

Help

What is Intrinsic Value? Help Center Contact Us

Tools

Stock Screener Intrinsic Value Calculator DCF Value Calculator Discount Rate Calculator

Stocks

Most Undervalued Stocks Wide Economic Moat Stocks High Profitability Stocks High Solvency Stocks Most Popular Stocks

© 2026 Alpha Spread Limited. All Rights Reserved.

www.alphaspread.com is not operated by a broker, a dealer, or a registered investment adviser. Under no circumstances does any information posted on www.alphaspread.com represent a recommendation to buy or sell a security. The information on this site, and in its related newsletters, is not intended to be, nor does it constitute, investment advice or recommendations. The information on this site is in no way guaranteed for completeness, accuracy or in any other way. In no event shall Alpha Spread Limited be liable to any member, guest or third party for any damages of any kind arising out of the use of any content or other material published or available on www.alphaspread.com, or relating to the use of, or inability to use, www.alphaspread.com or any content, including, without limitation, any investment losses, lost profits, lost opportunity, special, incidental, indirect, consequential or punitive damages. Past performance is a poor indicator of future performance.