N

Nusantara Sejahtera Raya Tbk PT
IDX:CNMA

Watchlist Manager
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Watchlist
Price: 101 IDR -2.88% Market Closed
Market Cap: Rp8.4T

Relative Value

The Relative Value of one CNMA stock under the Base Case scenario is hidden IDR. Compared to the current market price of 101 IDR, Nusantara Sejahtera Raya 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.

CNMA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Multiples Across Competitors

CNMA Competitors Multiples
Nusantara Sejahtera Raya 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
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
8.2T IDR 1.4 12.8 8.2 8.2
US
Netflix Inc
NASDAQ:NFLX
400.6B USD 8.9 36.5 13.5 30.4
US
Walt Disney Co
NYSE:DIS
181.9B USD 1.9 14.8 11.2 15.5
LU
Spotify Technology SA
NYSE:SPOT
105.9B USD 5.3 41 35.5 37.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
69B USD 1.8 94.8 5.1 74
US
TKO Group Holdings Inc
NYSE:TKO
39.2B USD 9 171.2 27.6 41.5
US
Live Nation Entertainment Inc
NYSE:LYV
39B USD 1.5 -700.4 20.8 31.6
NL
Universal Music Group NV
AEX:UMG
32.5B EUR 2.6 21.3 17.4 17.4
CN
Tencent Music Entertainment Group
NYSE:TME
20.6B USD 4.5 13.3 13.7 13.7
US
Roku Inc
NASDAQ:ROKU
14.9B USD 3.1 167.3 187.9 -4 868.3
FR
Bollore SE
PAR:BOL
12.6B EUR 7.9 -7.2 -10.9 -10.4
P/E Multiple
Earnings Growth PEG
ID
N
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Average P/E: 63.7
12.8
14%
0.9
US
Netflix Inc
NASDAQ:NFLX
36.5
21%
1.7
US
Walt Disney Co
NYSE:DIS
14.8
6%
2.5
LU
Spotify Technology SA
NYSE:SPOT
41
22%
1.9
US
Warner Bros Discovery Inc
NASDAQ:WBD
94.8
N/A N/A
US
TKO Group Holdings Inc
NYSE:TKO
171.2
31%
5.5
US
Live Nation Entertainment Inc
NYSE:LYV
Negative Multiple: -700.4 N/A N/A
NL
Universal Music Group NV
AEX:UMG
21.3
14%
1.5
CN
Tencent Music Entertainment Group
NYSE:TME
13.3
22%
0.6
US
Roku Inc
NASDAQ:ROKU
167.3
94%
1.8
FR
Bollore SE
PAR:BOL
Negative Multiple: -7.2
-40%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
N
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Average EV/EBITDA: 34.1
8.2
31%
0.3
US
Netflix Inc
NASDAQ:NFLX
13.5
-7%
N/A
US
Walt Disney Co
NYSE:DIS
11.2
11%
1
LU
Spotify Technology SA
NYSE:SPOT
35.5
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
5.1
-23%
N/A
US
TKO Group Holdings Inc
NYSE:TKO
27.6
22%
1.3
US
Live Nation Entertainment Inc
NYSE:LYV
20.8
21%
1
NL
Universal Music Group NV
AEX:UMG
17.4
22%
0.8
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
22%
0.6
US
Roku Inc
NASDAQ:ROKU
187.9
149%
1.3
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.9 N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
N
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Average EV/EBIT: 29.9
8.2
14%
0.6
US
Netflix Inc
NASDAQ:NFLX
30.4
20%
1.5
US
Walt Disney Co
NYSE:DIS
15.5
16%
1
LU
Spotify Technology SA
NYSE:SPOT
37.2
30%
1.2
US
Warner Bros Discovery Inc
NASDAQ:WBD
74
21%
3.5
US
TKO Group Holdings Inc
NYSE:TKO
41.5
29%
1.4
US
Live Nation Entertainment Inc
NYSE:LYV
31.6
22%
1.4
NL
Universal Music Group NV
AEX:UMG
17.4
11%
1.6
CN
Tencent Music Entertainment Group
NYSE:TME
13.7
23%
0.6
US
Roku Inc
NASDAQ:ROKU
Negative Multiple: -4 868.3 N/A N/A
FR
Bollore SE
PAR:BOL
Negative Multiple: -10.4 N/A N/A
Get AI-powered insights for any company or topic.
Open AI Assistant

Intrinsic Value is all-important and is the only logical way to evaluate the relative attractiveness of investments and businesses.

Warren Buffett