Darma Henwa Tbk PT
IDX:DEWA

Watchlist Manager
Darma Henwa Tbk PT Logo
Darma Henwa Tbk PT
IDX:DEWA
Watchlist
Price: 412 IDR -3.74%
Market Cap: 9T IDR

Relative Value

The Relative Value of one DEWA stock under the Base Case scenario is hidden IDR. Compared to the current market price of 412 IDR, Darma Henwa 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.

DEWA Relative Value
HIDDEN
Show
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
28
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
2
Forward
1.4
vs History
31
vs Industry
3
Median 3Y
36.5
Median 5Y
38.3
Industry
18.8
Forward
43
vs History
28
vs Industry
30
Median 3Y
2.6
Median 5Y
3.2
Industry
11.1
vs History
19
vs Industry
23
Median 3Y
2.8
Median 5Y
2.6
Industry
18.3
vs History
38
vs Industry
64
Median 3Y
0.5
Median 5Y
0.8
Industry
2.1
vs History
28
vs Industry
84
Median 3Y
0.2
Median 5Y
0.6
Industry
2.4
Forward
1.6
vs History
38
vs Industry
51
Median 3Y
6.6
Median 5Y
9.3
Industry
8.2
vs History
34
vs Industry
17
Median 3Y
7.8
Median 5Y
10.6
Industry
12.1
Forward
6.1
vs History
34
vs Industry
19
Median 3Y
7.8
Median 5Y
10.6
Industry
14.9
Forward
12.7
vs History
28
vs Industry
31
Median 3Y
2.3
Median 5Y
4.3
Industry
12.3
vs History
vs Industry
22
Median 3Y
1.4
Median 5Y
3.2
Industry
16.8
vs History
38
vs Industry
74
Median 3Y
0.2
Median 5Y
0.6
Industry
1.9

Multiples Across Competitors

DEWA Competitors Multiples
Darma Henwa 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
Darma Henwa Tbk PT
IDX:DEWA
9T IDR 1.4 52.9 24.1 24.1
AU
BHP Group Ltd
ASX:BHP
225.5B AUD 2.9 16.6 6.4 8.2
AU
Rio Tinto Ltd
ASX:RIO
222.5B AUD 2.7 14.4 7.6 10.9
UK
Rio Tinto PLC
LSE:RIO
89.4B GBP 2.2 11.6 120.3 172.9
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.3 18.6 8.4 9.9
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
45.3B GBP 0.3 -29.4 259.1 780.5
CN
CMOC Group Ltd
SSE:603993
390.7B CNY 1.9 20 12.4 12.4
CN
China Molybdenum Co Ltd
OTC:CMCLF
51.1B USD 1.8 18.5 11.5 11.5
UK
Anglo American PLC
LSE:AAL
35.1B GBP 2.1 -10.9 129.5 229.8
ZA
African Rainbow Minerals Ltd
JSE:ARI
36.7B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
ID
Darma Henwa Tbk PT
IDX:DEWA
Average P/E: 24.7
52.9
223%
0.2
AU
BHP Group Ltd
ASX:BHP
16.6
6%
2.8
AU
Rio Tinto Ltd
ASX:RIO
14.4
1%
14.4
UK
Rio Tinto PLC
LSE:RIO
11.6
1%
11.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
18.6
15%
1.2
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -29.4 N/A N/A
CN
CMOC Group Ltd
SSE:603993
20
23%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
18.5
23%
0.8
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -10.9 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-49%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Darma Henwa Tbk PT
IDX:DEWA
Average EV/EBITDA: 59.9
24.1
162%
0.1
AU
BHP Group Ltd
ASX:BHP
6.4
2%
3.2
AU
Rio Tinto Ltd
ASX:RIO
7.6
7%
1.1
UK
Rio Tinto PLC
LSE:RIO
120.3
8%
15
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.4
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
8%
2.5
CH
Glencore PLC
LSE:GLEN
259.1
16%
16.2
CN
CMOC Group Ltd
SSE:603993
12.4
24%
0.5
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
24%
0.5
UK
Anglo American PLC
LSE:AAL
129.5
4%
32.4
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Darma Henwa Tbk PT
IDX:DEWA
Average EV/EBIT: 129
24.1
124%
0.2
AU
BHP Group Ltd
ASX:BHP
8.2
2%
4.1
AU
Rio Tinto Ltd
ASX:RIO
10.9
9%
1.2
UK
Rio Tinto PLC
LSE:RIO
172.9
8%
21.6
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.9
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
11%
2.7
CH
Glencore PLC
LSE:GLEN
780.5
29%
26.9
CN
CMOC Group Ltd
SSE:603993
12.4
18%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
11.5
18%
0.6
UK
Anglo American PLC
LSE:AAL
229.8
9%
25.5
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A