Darma Henwa Tbk PT
IDX:DEWA

Watchlist Manager
Darma Henwa Tbk PT Logo
Darma Henwa Tbk PT
IDX:DEWA
Watchlist
Price: 750 IDR 11.94% Market Closed
Market Cap: 16.4T 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 750 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
25
vs Industry
81
Median 3Y
0.3
Median 5Y
0.4
Industry
2.1
Forward
2.6
vs History
20
vs Industry
3
Median 3Y
37.1
Median 5Y
38.3
Industry
19.3
Forward
93.1
vs History
25
vs Industry
30
Median 3Y
2.7
Median 5Y
3.2
Industry
11.2
vs History
11
vs Industry
23
Median 3Y
3.4
Median 5Y
2.6
Industry
18.5
vs History
34
vs Industry
64
Median 3Y
0.5
Median 5Y
0.8
Industry
2.2
vs History
25
vs Industry
84
Median 3Y
0.2
Median 5Y
0.6
Industry
2.5
Forward
2.7
vs History
30
vs Industry
51
Median 3Y
6.8
Median 5Y
9.3
Industry
8.5
vs History
28
vs Industry
17
Median 3Y
7.8
Median 5Y
11.8
Industry
12.6
Forward
10.9
vs History
28
vs Industry
19
Median 3Y
7.8
Median 5Y
11.8
Industry
15.2
Forward
24.7
vs History
25
vs Industry
31
Median 3Y
2.4
Median 5Y
4.3
Industry
12.6
vs History
vs Industry
22
Median 3Y
1.2
Median 5Y
3.1
Industry
16.9
vs History
34
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
16.4T IDR 2.6 96.4 41.8 41.8
AU
Rio Tinto Ltd
ASX:RIO
239.8B AUD 3 15.6 8.2 11.8
AU
BHP Group Ltd
ASX:BHP
232.2B AUD 3 17.2 6.6 8.5
UK
Rio Tinto PLC
LSE:RIO
97.3B GBP 2.4 12.8 120.9 173.8
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
1.3T MXN 4.4 17.2 8.3 9.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
248.9B SAR 6.6 44.7 20 30.2
CH
Glencore PLC
LSE:GLEN
48.8B GBP 0.3 -32 259.6 781.9
CN
CMOC Group Ltd
SSE:603993
427.9B CNY 2.1 21.9 13.5 13.5
CN
China Molybdenum Co Ltd
OTC:CMCLF
61.4B USD 2.1 22 13.6 13.6
UK
Anglo American PLC
LSE:AAL
35.8B GBP 2.2 -11.3 129.8 230.2
ZA
African Rainbow Minerals Ltd
JSE:ARI
39.2B Zac 0 0 0 0
P/E Multiple
Earnings Growth PEG
ID
Darma Henwa Tbk PT
IDX:DEWA
Average P/E: 31
96.4
221%
0.4
AU
Rio Tinto Ltd
ASX:RIO
15.6
2%
7.8
AU
BHP Group Ltd
ASX:BHP
17.2
6%
2.9
UK
Rio Tinto PLC
LSE:RIO
12.8
2%
6.4
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
17.2
16%
1.1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
44.7
45%
1
CH
Glencore PLC
LSE:GLEN
Negative Multiple: -32 N/A N/A
CN
CMOC Group Ltd
SSE:603993
21.9
24%
0.9
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
22
25%
0.9
UK
Anglo American PLC
LSE:AAL
Negative Multiple: -11.3 N/A N/A
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available
-51%
N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Darma Henwa Tbk PT
IDX:DEWA
Average EV/EBITDA: 62.2
41.8
179%
0.2
AU
Rio Tinto Ltd
ASX:RIO
8.2
7%
1.2
AU
BHP Group Ltd
ASX:BHP
6.6
3%
2.2
UK
Rio Tinto PLC
LSE:RIO
120.9
8%
15.1
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
8.3
10%
0.8
SA
Saudi Arabian Mining Company SJSC
SAU:1211
20
12%
1.7
CH
Glencore PLC
LSE:GLEN
259.6
17%
15.3
CN
CMOC Group Ltd
SSE:603993
13.5
24%
0.6
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
24%
0.6
UK
Anglo American PLC
LSE:AAL
129.8
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: 131.5
41.8
128%
0.3
AU
Rio Tinto Ltd
ASX:RIO
11.8
9%
1.3
AU
BHP Group Ltd
ASX:BHP
8.5
2%
4.2
UK
Rio Tinto PLC
LSE:RIO
173.8
8%
21.7
MX
Grupo Mexico SAB de CV
BMV:GMEXICOB
9.8
10%
1
SA
Saudi Arabian Mining Company SJSC
SAU:1211
30.2
18%
1.7
CH
Glencore PLC
LSE:GLEN
781.9
29%
27
CN
CMOC Group Ltd
SSE:603993
13.5
19%
0.7
CN
C
China Molybdenum Co Ltd
OTC:CMCLF
13.6
19%
0.7
UK
Anglo American PLC
LSE:AAL
230.2
9%
25.6
ZA
A
African Rainbow Minerals Ltd
JSE:ARI
Not Available N/A N/A