A

AirAsia Indonesia Tbk PT
IDX:CMPP

Watchlist Manager
AirAsia Indonesia Tbk PT
IDX:CMPP
Watchlist
Price: 184 IDR Market Closed
Market Cap: 865.5B IDR

Relative Value

The Relative Value of one CMPP stock under the Base Case scenario is hidden IDR. Compared to the current market price of 184 IDR, AirAsia Indonesia Tbk PT is hidden .

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.

CMPP Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
84
vs Industry
81
Median 3Y
0.1
Median 5Y
0.2
Industry
0.5
vs History
vs Industry
Median 3Y
-0.6
Median 5Y
-0.5
Industry
8.8
vs History
61
vs Industry
6
Median 3Y
1.4
Median 5Y
1.4
Industry
3.2
vs History
66
vs Industry
37
Median 3Y
2.1
Median 5Y
2.1
Industry
14.2
vs History
vs Industry
Median 3Y
-0.1
Median 5Y
-0.1
Industry
2
vs History
93
vs Industry
50
Median 3Y
0.9
Median 5Y
1.2
Industry
0.9
vs History
65
vs Industry
32
Median 3Y
5.5
Median 5Y
4.8
Industry
3
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-4.6
Industry
6
vs History
vs Industry
Median 3Y
-8.7
Median 5Y
-4.6
Industry
10.3
vs History
76
vs Industry
5
Median 3Y
9.4
Median 5Y
9.4
Industry
5.7
vs History
71
vs Industry
2
Median 3Y
8.3
Median 5Y
8.3
Industry
11.6
vs History
19
vs Industry
10
Median 3Y
1.4
Median 5Y
1.2
Industry
0.8

Multiples Across Competitors

CMPP Competitors Multiples
AirAsia Indonesia Tbk PT Competitors

All Multiples
P/S
P/E
EV/EBITDA
EV/EBIT
All Countries
Close
Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
AirAsia Indonesia Tbk PT
IDX:CMPP
865.5B IDR 0.1 -0.5 -15.3 -15.3
VN
Vietjet Aviation JSC
VN:VJC
109.4T VND 1.5 67.9 29.4 35.2
VN
Vietnam Airlines JSC
VN:HVN
82.1T VND 0.7 9.7 5 7.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
222.7B RUB 0.3 2.7 3 7
AU
Virgin Australia Holdings Ltd
ASX:VGN
2.5B AUD 0 0 0 0
RU
Aviakompaniya UTair PAO
MOEX:UTAR
86B RUB 0.7 -24.7 5.1 28.6
TW
Tigerair Taiwan Co Ltd
TWSE:6757
30.8B TWD 0 0 0 0
IL
Israir Group Ltd
TASE:ISRG
478.4m ILA 0 0 0 0
US
Flyexclusive Inc
AMEX:FLYX
318.9m USD 0.9 -11.4 -12.7 -7.6
IS
Icelandair Group hf
ICEX:ICEAIR
32.1B ISK 0.2 -57.9 3.1 -23.5
US
Surf Air Mobility Inc
NYSE:SRFM
124.5m USD 1.2 -1.7 -5.5 -4.3
P/E Multiple
Earnings Growth PEG
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Average P/E: 26.7
Negative Multiple: -0.5
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
67.9
36%
1.9
VN
V
Vietnam Airlines JSC
VN:HVN
9.7
4%
2.4
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
2.7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
Negative Multiple: -24.7 N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -11.4 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -57.9 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -1.7 N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Average EV/EBITDA: 9.1
Negative Multiple: -15.3
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
29.4
22%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
5
15%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
3
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
5.1
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -12.7 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
3.1
N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -5.5 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
A
AirAsia Indonesia Tbk PT
IDX:CMPP
Average EV/EBIT: 19.5
Negative Multiple: -15.3
N/A N/A
VN
V
Vietjet Aviation JSC
VN:VJC
35.2
27%
1.3
VN
V
Vietnam Airlines JSC
VN:HVN
7.3
24%
0.3
RU
Aeroflot-Rossiyskiye Avialinii PAO
MOEX:AFLT
7
N/A N/A
AU
V
Virgin Australia Holdings Ltd
ASX:VGN
Not Available N/A N/A
RU
A
Aviakompaniya UTair PAO
MOEX:UTAR
28.6
N/A N/A
TW
T
Tigerair Taiwan Co Ltd
TWSE:6757
Not Available N/A N/A
IL
I
Israir Group Ltd
TASE:ISRG
Not Available N/A N/A
US
F
Flyexclusive Inc
AMEX:FLYX
Negative Multiple: -7.6 N/A N/A
IS
I
Icelandair Group hf
ICEX:ICEAIR
Negative Multiple: -23.5 N/A N/A
US
S
Surf Air Mobility Inc
NYSE:SRFM
Negative Multiple: -4.3 N/A N/A