Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 9 100 IDR 0.28% Market Closed
Market Cap: 129.1T IDR

Relative Value

The Relative Value of one DNET stock under the Base Case scenario is 392.95 IDR. Compared to the current market price of 9 100 IDR, Indoritel Makmur Internasional Tbk PT is Overvalued by 96%.

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.

DNET Relative Value
Base Case
392.95 IDR
Overvaluation 96%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
1
Median 3Y
49.8
Median 5Y
54.6
Industry
1.5
vs History
36
vs Industry
2
Median 3Y
108.3
Median 5Y
91.5
Industry
16.8
vs History
60
vs Industry
0
Median 3Y
413.4
Median 5Y
369.9
Industry
6.6
vs History
vs Industry
1
Median 3Y
-93.4
Median 5Y
-91.2
Industry
15.6
vs History
22
vs Industry
4
Median 3Y
5.2
Median 5Y
5
Industry
2.1
vs History
33
vs Industry
2
Median 3Y
50.9
Median 5Y
55.4
Industry
2.1
vs History
vs Industry
Median 3Y
0
Median 5Y
0
Industry
4
vs History
26
vs Industry
0
Median 3Y
182.1
Median 5Y
184.6
Industry
8.1
vs History
26
vs Industry
1
Median 3Y
182.1
Median 5Y
184.6
Industry
13
vs History
60
vs Industry
0
Median 3Y
422.7
Median 5Y
383.9
Industry
8.7
vs History
vs Industry
Median 3Y
-159.6
Median 5Y
-115.7
Industry
15.7
vs History
22
vs Industry
3
Median 3Y
4.5
Median 5Y
4
Industry
1.2

Multiples Across Competitors

DNET Competitors Multiples
Indoritel Makmur Internasional 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
Indoritel Makmur Internasional Tbk PT
IDX:DNET
129.1T IDR 81.1 110.7 457.9 457.9
US
EchoStar Corp
NASDAQ:SATS
32.3B USD 2.1 -2.5 38.4 -95.6
US
AST SpaceMobile Inc
NASDAQ:ASTS
31B USD 1 671.8 -102 -126.3 -106.9
US
Globalstar Inc
AMEX:GSAT
7.7B USD 29.6 -157.3 78.5 777.6
US
Lumen Technologies Inc
NYSE:LUMN
8.1B USD 0.6 -4.9 7.8 137.1
UK
Liberty Global PLC
NASDAQ:LBTYA
3.7B USD 1 -1.9 64.3 -103.6
BM
Liberty Global Ltd
F:3O41
3B EUR 1 -1.8 62.8 -101.3
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.3B MYR 5.8 23.4 17.8 17.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.4 5.7 6.9
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4 1 014.2 33.2 33.2
AU
Uniti Group Ltd
ASX:UWL
3.4B AUD 16 62.9 37.3 37.3
P/E Multiple
Earnings Growth PEG
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average P/E: 246.5
110.7
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.5 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -102 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -157.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -4.9 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.9 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.8 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.4
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.4
10%
2.1
NZ
Chorus Ltd
NZX:CNU
1 014.2
199%
5.1
AU
Uniti Group Ltd
ASX:UWL
62.9
N/A N/A
EV/EBITDA Multiple
EBITDA Growth EV/EBITDA to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBITDA: 80.4
457.9
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
38.4
7%
5.5
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -126.3 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
78.5
29%
2.7
US
Lumen Technologies Inc
NYSE:LUMN
7.8
1%
7.8
UK
Liberty Global PLC
NASDAQ:LBTYA
64.3
9%
7.1
BM
Liberty Global Ltd
F:3O41
62.8
10%
6.3
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
21%
0.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.7
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.2
52%
0.6
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A
EV/EBIT Multiple
EBIT Growth EV/EBIT to Growth
ID
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Average EV/EBIT: 209.7
457.9
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -95.6 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -106.9 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
777.6
N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
137.1
11%
12.5
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -103.6 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -101.3 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.8
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
6.9
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.2
19%
1.7
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A