Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
Decide at what price you'd be comfortable buying and we'll help you stay ready.
|
H
|
Huhtamaki Oyj
OMXH:HUH1V
|
FI |
|
Magic Software Enterprises Ltd
NASDAQ:MGIC
|
IL |
EV/EBITDA
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Enterprise Value to EBITDA (EV/EBITDA) ratio compares a company`s total enterprise value to its earnings before interest, taxes, depreciation, and amortization. It shows how much investors are paying for each dollar of the company`s earnings, including both equity and debt.
Valuation Scenarios
If EV/EBITDA returns to its 3-Year Average (12.8), the stock would be worth Rp169.23 (63% upside from current price).
| Scenario | EV/EBITDA Value | Implied Price | Upside/Downside |
|---|---|---|---|
| Current Multiple | 7.9 | Rp104 |
0%
|
| 3-Year Average | 12.8 | Rp169.23 |
+63%
|
| 5-Year Average | 12.8 | Rp169.23 |
+63%
|
| Industry Average | 6.5 | Rp86.43 |
-17%
|
| Country Average | 7.8 | Rp103.13 |
-1%
|
Forward EV/EBITDA
Today’s price vs future ebitda
| Today's Enterprise Value | EBITDA | Forward EV/EBITDA | ||
|---|---|---|---|---|
|
Rp8.3T
|
/ |
Jan 2026
Rp1.1T
|
= |
|
|
Rp8.3T
|
/ |
Dec 2026
Rp2.2T
|
= |
|
|
Rp8.3T
|
/ |
Dec 2027
Rp2.4T
|
= |
|
Forward EV/EBITDA shows whether today’s EV/EBITDA still looks high or low once future ebitda are taken into account.
Peer Comparison
| Market Cap | EV/EBITDA | P/E | ||||
|---|---|---|---|---|---|---|
| ID |
N
|
Nusantara Sejahtera Raya Tbk PT
IDX:CNMA
|
8.5T IDR | 7.9 | 12 | |
| US |
|
Netflix Inc
NASDAQ:NFLX
|
392.6B USD | 12.7 | 29.4 | |
| US |
|
Walt Disney Co
NYSE:DIS
|
189B USD | 11.5 | 15.4 | |
| LU |
|
Spotify Technology SA
NYSE:SPOT
|
107.6B USD | 35.9 | 41.2 | |
| US |
|
Warner Bros Discovery Inc
NASDAQ:WBD
|
67.8B USD | 5.1 | 93.2 | |
| NL |
|
Universal Music Group NV
AEX:UMG
|
36.7B EUR | 16 | 23.9 | |
| US |
|
Live Nation Entertainment Inc
NYSE:LYV
|
36.4B USD | 19.6 | -660.2 | |
| US |
|
TKO Group Holdings Inc
NYSE:TKO
|
36.1B USD | 25.6 | 157.9 | |
| US |
|
Roku Inc
NASDAQ:ROKU
|
17.5B USD | 228.8 | 198.5 | |
| FR |
|
Bollore SE
PAR:BOL
|
14.3B EUR | -44.9 | 41.1 | |
| US |
|
Warner Music Group Corp
NASDAQ:WMG
|
15.3B USD | 13.5 | 51.1 |
Market Distribution
| Min | 0 |
| 30th Percentile | 4.4 |
| Median | 7.8 |
| 70th Percentile | 13.9 |
| Max | 1 547 003.1 |
Other Multiples
Nusantara Sejahtera Raya Tbk PT
Glance View
Nusantara Sejahtera Raya Tbk PT is a ID-based company operating in Entertainment industry. The company is headquartered in Jakarta Pusat, Dki Jakarta and currently employs 1,405 full-time employees. The company went IPO on 2023-08-02. PT Nusantara Sejahtera Raya Tbk is an Indonesia-based company, which is engaged in the movie screening industry and restaurants. The company is focused on operating movie theater chains under Cinema XXI. Cinema XXI has presented 1,244 screens in 233 cinema locations spread across 71 cities throughout Indonesia. The company owns and operates a cinema network with trademarks 21 and XXI located throughout Indonesia. Cinema XXI categorizes its business activities based on its main products, namely films/cinema, food and beverages, advertising, digital platforms and more. The cinema segment focuses on selling cinema tickets either through physical counters at cinemas or through the Cinema XXI online-based ticket sales system, namely m.tix and TIX.ID. Its digital platform offers transaction activity that generates rewards for services (convenience fee) from m.tix and TIX.ID. Its events and other business activities include services for events held at the XXI Ballroom, arcade games, vouchers, and movie cards.
