E

Era Media Sejahtera Tbk PT
IDX:DOOH

Watchlist Manager
Era Media Sejahtera Tbk PT
IDX:DOOH
Watchlist
Price: 102 IDR Market Closed
Market Cap: 789.4B IDR

Relative Value

The Relative Value of one DOOH stock under the Base Case scenario is 30.36 IDR. Compared to the current market price of 102 IDR, Era Media Sejahtera Tbk PT is Overvalued by 70%.

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.

DOOH Relative Value
Base Case
30.36 IDR
Overvaluation 70%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
33
vs Industry
15
Median 3Y
3.7
Median 5Y
3.7
Industry
1.5
vs History
22
vs Industry
4
Median 3Y
73.1
Median 5Y
73.1
Industry
17.7
vs History
vs Industry
Median 3Y
-73.1
Median 5Y
-73.1
Industry
11.1
vs History
11
vs Industry
29
Median 3Y
7
Median 5Y
7
Industry
15.5
vs History
48
vs Industry
24
Median 3Y
3.7
Median 5Y
3.7
Industry
1.8
vs History
25
vs Industry
16
Median 3Y
3.5
Median 5Y
3.5
Industry
1.6
vs History
22
vs Industry
7
Median 3Y
17
Median 5Y
17
Industry
3.4
vs History
22
vs Industry
3
Median 3Y
60.1
Median 5Y
60.1
Industry
8.7
vs History
22
vs Industry
3
Median 3Y
60.1
Median 5Y
60.1
Industry
12.4
vs History
vs Industry
Median 3Y
-71.3
Median 5Y
-71.3
Industry
10.8
vs History
11
vs Industry
29
Median 3Y
6.6
Median 5Y
6.6
Industry
13.4
vs History
48
vs Industry
21
Median 3Y
3.7
Median 5Y
3.7
Industry
1.4

Multiples Across Competitors

DOOH Competitors Multiples
Era Media Sejahtera Tbk PT Competitors

Market Cap P/S P/E EV/EBITDA EV/EBIT
ID
Era Media Sejahtera Tbk PT
IDX:DOOH
789.2B IDR 6.7 134.4 163.2 163.2
FR
Publicis Groupe SA
PAR:PUB
23.1B EUR 1.4 13.9 7.2 9.7
CN
Focus Media Information Technology Co Ltd
SZSE:002027
107.9B CNY 8.7 20.5 18.3 18.3
UK
Informa PLC
LSE:INF
10.4B GBP 2.9 35.1 11.4 18
US
Omnicom Group Inc
NYSE:OMC
13.8B USD 0.9 9.5 6.4 7
US
Interpublic Group of Companies Inc
NYSE:IPG
8.6B USD 0.8 17.4 5.8 6.9
UK
WPP PLC
LSE:WPP
6.3B GBP 0.4 11.6 5 6.9
JP
Dentsu Group Inc
TSE:4324
812.5B JPY 0.6 -4.2 4.1 6.8
JP
GMO AD Partners Inc
TSE:4784
787.3B JPY 27.5 657.7 430.4 472.1
JP
CyberAgent Inc
TSE:4751
750.9B JPY 0.9 33.8 12 14.3
FR
JCDecaux SA
OTC:JCDXF
3.7B USD 0.9 12.6 4.3 13.5