Indoritel Makmur Internasional Tbk PT
IDX:DNET

Watchlist Manager
Indoritel Makmur Internasional Tbk PT Logo
Indoritel Makmur Internasional Tbk PT
IDX:DNET
Watchlist
Price: 9 050 IDR 0.84% Market Closed
Market Cap: 128.4T IDR

Relative Value

The Relative Value of one DNET stock under the Base Case scenario is 382.23 IDR. Compared to the current market price of 9 050 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
382.23 IDR
Overvaluation 96%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
36
vs Industry
1
Median 3Y
49.8
Median 5Y
54.6
Industry
1.5
vs History
39
vs Industry
2
Median 3Y
107.1
Median 5Y
91.5
Industry
16.9
vs History
63
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
15.3
vs History
25
vs Industry
4
Median 3Y
5.2
Median 5Y
5
Industry
2.1
vs History
36
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
4.1
vs History
30
vs Industry
0
Median 3Y
182.1
Median 5Y
184.6
Industry
8.3
vs History
30
vs Industry
1
Median 3Y
182.1
Median 5Y
184.6
Industry
13.1
vs History
63
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
16
vs History
25
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
127.3T IDR 80.7 110.1 451.8 451.8
US
EchoStar Corp
NASDAQ:SATS
37.7B USD 2.5 -2.9 42.5 -106
US
AST SpaceMobile Inc
NASDAQ:ASTS
34.7B USD 1 856.9 -114.3 -140.5 -120
US
Lumen Technologies Inc
NYSE:LUMN
8.4B USD 0.7 -5.4 7.9 138.8
US
Globalstar Inc
AMEX:GSAT
8B USD 30.9 -164.8 81.9 811.1
UK
Liberty Global PLC
NASDAQ:LBTYA
3.6B USD 1 -1.8 63.3 -102.1
BM
Liberty Global Ltd
F:3O41
2.9B EUR 0.9 -1.7 62.4 -100.6
MY
TIME dotCom Bhd
KLSE:TIMECOM
10.2B MYR 5.9 23.6 17.7 17.7
JP
U-Next Holdings Co Ltd
OTC:USNNF
2.5B USD 1 21.8 5.8 7
NZ
Chorus Ltd
NZX:CNU
4.1B NZD 4.1 1 032.7 33.5 33.5
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: 250.2
110.1
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -2.9 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -114.3 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
Negative Multiple: -5.4 N/A N/A
US
G
Globalstar Inc
AMEX:GSAT
Negative Multiple: -164.8 N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -1.8 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -1.7 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
23.6
13%
1.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
21.8
10%
2.2
NZ
Chorus Ltd
NZX:CNU
1 032.7
199%
5.2
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
451.8
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
42.5
7%
6.1
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -140.5 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
7.9
1%
7.9
US
G
Globalstar Inc
AMEX:GSAT
81.9
29%
2.8
UK
Liberty Global PLC
NASDAQ:LBTYA
63.3
10%
6.3
BM
Liberty Global Ltd
F:3O41
62.4
10%
6.2
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.7
21%
0.8
JP
U-Next Holdings Co Ltd
OTC:USNNF
5.8
-9%
N/A
NZ
Chorus Ltd
NZX:CNU
33.5
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: 213.9
451.8
N/A N/A
US
EchoStar Corp
NASDAQ:SATS
Negative Multiple: -106 N/A N/A
US
AST SpaceMobile Inc
NASDAQ:ASTS
Negative Multiple: -120 N/A N/A
US
Lumen Technologies Inc
NYSE:LUMN
138.8
11%
12.6
US
G
Globalstar Inc
AMEX:GSAT
811.1
N/A N/A
UK
Liberty Global PLC
NASDAQ:LBTYA
Negative Multiple: -102.1 N/A N/A
BM
Liberty Global Ltd
F:3O41
Negative Multiple: -100.6 N/A N/A
MY
T
TIME dotCom Bhd
KLSE:TIMECOM
17.7
9%
2
JP
U-Next Holdings Co Ltd
OTC:USNNF
7
N/A N/A
NZ
Chorus Ltd
NZX:CNU
33.5
19%
1.8
AU
Uniti Group Ltd
ASX:UWL
37.3
N/A N/A