E

Era Media Sejahtera Tbk PT
IDX:DOOH

Watchlist Manager
Era Media Sejahtera Tbk PT
IDX:DOOH
Watchlist
Price: 101 IDR
Market Cap: 781.6B IDR

Relative Value

The Relative Value of one DOOH stock under the Base Case scenario is 31.57 IDR. Compared to the current market price of 101 IDR, Era Media Sejahtera Tbk PT is Overvalued by 69%.

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
31.57 IDR
Overvaluation 69%
Relative Value
Price
E
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
29
vs Industry
15
Median 3Y
3.7
Median 5Y
3.7
Industry
1.5
vs History
25
vs Industry
4
Median 3Y
73.7
Median 5Y
73.7
Industry
18.2
vs History
vs Industry
Median 3Y
-68.5
Median 5Y
-68.5
Industry
11.2
vs History
vs Industry
29
Median 3Y
-73.4
Median 5Y
-73.4
Industry
15.6
vs History
51
vs Industry
24
Median 3Y
3.6
Median 5Y
3.6
Industry
1.8
vs History
29
vs Industry
16
Median 3Y
3.5
Median 5Y
3.5
Industry
1.6
vs History
37
vs Industry
7
Median 3Y
17.2
Median 5Y
17.2
Industry
3.5
vs History
25
vs Industry
3
Median 3Y
64.1
Median 5Y
64.1
Industry
8.9
vs History
25
vs Industry
3
Median 3Y
64.1
Median 5Y
64.1
Industry
12.6
vs History
vs Industry
Median 3Y
-65.3
Median 5Y
-65.3
Industry
10.8
vs History
vs Industry
29
Median 3Y
-27.4
Median 5Y
-27.4
Industry
13.4
vs History
51
vs Industry
21
Median 3Y
3
Median 5Y
3
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
781.6B IDR 7.1 125.7 137.9 137.9
FR
Publicis Groupe SA
PAR:PUB
24.6B EUR 1.5 14.8 7.7 10.3
CN
Focus Media Information Technology Co Ltd
SZSE:002027
102.4B CNY 8.3 19.5 17.3 17.3
UK
Informa PLC
LSE:INF
10.6B GBP 3 35.7 11.6 18.3
US
Omnicom Group Inc
NYSE:OMC
13.8B USD 0.9 9.5 6.4 7
US
Interpublic Group of Companies Inc
NYSE:IPG
8.8B USD 0.8 17.8 5.9 7
UK
WPP PLC
LSE:WPP
5.9B GBP 0.4 10.9 4.8 6.6
JP
Dentsu Group Inc
TSE:4324
797.1B JPY 0.6 -4.2 4 6.7
JP
CyberAgent Inc
TSE:4751
763.8B JPY 0.9 34.3 12.2 14.6
JP
GMO AD Partners Inc
TSE:4784
696.9B JPY 24.3 582.1 380.8 417.6
FR
JCDecaux SE
PAR:DEC
3.2B EUR 0.9 12.4 4.2 13.3