Sariguna Primatirta Tbk PT
IDX:CLEO

Watchlist Manager
Sariguna Primatirta Tbk PT Logo
Sariguna Primatirta Tbk PT
IDX:CLEO
Watchlist
Price: 675 IDR -0.74% Market Closed
Market Cap: 16.9T IDR

Relative Value

The Relative Value of one CLEO stock under the Base Case scenario is 302.57 IDR. Compared to the current market price of 675 IDR, Sariguna Primatirta Tbk PT is Overvalued by 55%.

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.

CLEO Relative Value
Base Case
302.57 IDR
Overvaluation 55%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
11
vs Industry
15
Median 3Y
2.5
Median 5Y
2.6
Industry
1.7
Forward
5
vs History
42
vs Industry
22
Median 3Y
16.3
Median 5Y
16.9
Industry
19.8
Forward
25.5
vs History
25
vs Industry
20
Median 3Y
13.1
Median 5Y
12.2
Industry
12.3
vs History
vs Industry
8
Median 3Y
50.5
Median 5Y
51.5
Industry
20.5
vs History
14
vs Industry
10
Median 3Y
3.1
Median 5Y
3
Industry
2.1
vs History
11
vs Industry
17
Median 3Y
2.7
Median 5Y
2.7
Industry
1.9
Forward
5.1
vs History
74
vs Industry
27
Median 3Y
5.8
Median 5Y
6.1
Industry
4.9
vs History
31
vs Industry
15
Median 3Y
11.8
Median 5Y
12.3
Industry
11.3
Forward
15.6
vs History
31
vs Industry
22
Median 3Y
12.3
Median 5Y
12.3
Industry
15.5
Forward
19.4
vs History
25
vs Industry
18
Median 3Y
13.9
Median 5Y
13.1
Industry
13
vs History
vs Industry
0
Median 3Y
-16.1
Median 5Y
11.8
Industry
20.3
vs History
12
vs Industry
12
Median 3Y
2.5
Median 5Y
2.4
Industry
1.5

Multiples Across Competitors

CLEO Competitors Multiples
Sariguna Primatirta Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Sariguna Primatirta Tbk PT
IDX:CLEO
16.9T IDR 6.3 36.4 26.1 26.1
US
Primo Brands Corp
NYSE:PRMB
11.3B USD 2.2 60.1 3.7 4
CN
China Resources Beverage Holdings Co Ltd
HKEX:2460
28.5B HKD 0 0 0 0
MY
Fraser & Neave Holdings Bhd
KLSE:F&N
10.5B MYR 2 20.3 11.3 13.6
BE
Societe de Services de Participations, de Direction et d'Elaboration SA
XBRU:SPA
830.1m EUR 2.2 20.2 9.8 14.3
ID
Akasha Wira International Tbk PT
IDX:ADES
6.1T IDR 3 11.3 8.1 8.1
KR
WooDeumGeeFarm Co Ltd
KOSDAQ:403490
92.7B KRW 2.2 291.1 30.2 167.9
CA
Beckett's Inc
OTC:BKTSF
6.5m USD 7.3 -2 -4 -3
IN
Galactico Corporate Services Ltd
BSE:542802
377m INR 1.6 19.8 16.4 24.9
ID
Tri Banyan Tirta Tbk PT
IDX:ALTO
39.5B IDR 0.3 -0.9 -3.9 -3.9
US
Accredited Solutions Inc
OTC:ASII
487.1k USD 0.4 0.1 -1.9 -1.9