C

Colorpak Indonesia Tbk PT
IDX:CLPI

Watchlist Manager
Colorpak Indonesia Tbk PT
IDX:CLPI
Watchlist
Price: 1 165 IDR 0.43%
Market Cap: 356.9B IDR

Relative Value

The Relative Value of one CLPI stock under the Base Case scenario is 1 282.88 IDR. Compared to the current market price of 1 165 IDR, Colorpak Indonesia Tbk PT is Undervalued by 9%.

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.

CLPI Relative Value
Base Case
1 282.88 IDR
Undervaluation 9%
Relative Value
Price
C
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
19
vs Industry
85
Median 3Y
0.4
Median 5Y
0.3
Industry
1.5
vs History
42
vs Industry
65
Median 3Y
6.2
Median 5Y
6.2
Industry
21.4
vs History
31
vs Industry
46
Median 3Y
3.7
Median 5Y
3.3
Industry
13.6
vs History
20
vs Industry
36
Median 3Y
4.1
Median 5Y
3.6
Industry
21.6
vs History
20
vs Industry
81
Median 3Y
0.6
Median 5Y
0.6
Industry
1.7
vs History
61
vs Industry
92
Median 3Y
0.2
Median 5Y
0.2
Industry
1.6
vs History
65
vs Industry
83
Median 3Y
1.6
Median 5Y
1.7
Industry
7.1
vs History
61
vs Industry
70
Median 3Y
2.8
Median 5Y
3
Industry
13.1
vs History
61
vs Industry
68
Median 3Y
2.8
Median 5Y
3
Industry
17.7
vs History
34
vs Industry
63
Median 3Y
1.5
Median 5Y
1.6
Industry
14.6
vs History
28
vs Industry
45
Median 3Y
1.5
Median 5Y
1.5
Industry
20.9
vs History
47
vs Industry
84
Median 3Y
0.4
Median 5Y
0.4
Industry
1.3

Multiples Across Competitors

CLPI Competitors Multiples
Colorpak Indonesia Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Colorpak Indonesia Tbk PT
IDX:CLPI
356.9B IDR 0.4 6.6 2.9 2.9
US
Sherwin-Williams Co
NYSE:SHW
86.5B USD 3.8 32.3 21.7 25.3
US
Ecolab Inc
NYSE:ECL
75.8B USD 4.8 36 22.7 30.7
JP
Shin-Etsu Chemical Co Ltd
TSE:4063
9.1T JPY 3.6 17.1 7.5 9.9
CH
Givaudan SA
SIX:GIVN
34.8B CHF 4.7 31.9 21.5 27
US
Dupont De Nemours Inc
NYSE:DD
31.1B USD 2.5 -415.2 10.3 16
CH
DSM-Firmenich AG
AEX:DSFIR
23.8B EUR 1.9 95.1 12.8 45.5
IN
Asian Paints Ltd
NSE:ASIANPAINT
2.3T INR 6.8 62.8 37.8 45.6
US
PPG Industries Inc
NYSE:PPG
26.3B USD 1.7 24.2 13.2 16.6
DK
Novozymes A/S
CSE:NZYM B
165.6B DKK 9.3 54.8 28.9 37.9
CN
Wanhua Chemical Group Co Ltd
SSE:600309
173.5B CNY 1 14.5 16 16