Bakrieland Development Tbk PT
IDX:ELTY

Watchlist Manager
Bakrieland Development Tbk PT Logo
Bakrieland Development Tbk PT
IDX:ELTY
Watchlist
Price: 63 IDR 8.62% Market Closed
Market Cap: 2.7T IDR

Relative Value

The Relative Value of one ELTY stock under the Base Case scenario is 45.35 IDR. Compared to the current market price of 63 IDR, Bakrieland Development Tbk PT is Overvalued by 28%.

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.

ELTY Relative Value
Base Case
45.35 IDR
Overvaluation 28%
Relative Value
Price
Worst Case
Base Case
Best Case

Valuation Multiples

vs History
44
vs Industry
85
Median 3Y
0.9
Median 5Y
1.8
Industry
3.8
vs History
0
vs Industry
Median 3Y
-4.4
Median 5Y
-8.3
Industry
16.3
vs History
52
vs Industry
30
Median 3Y
11.7
Median 5Y
17.2
Industry
11.2
vs History
30
vs Industry
20
Median 3Y
-12.1
Median 5Y
3.9
Industry
12.8
vs History
0
vs Industry
89
Median 3Y
0.2
Median 5Y
0.3
Industry
0.9
vs History
39
vs Industry
82
Median 3Y
1.4
Median 5Y
2.2
Industry
6.8
vs History
39
vs Industry
81
Median 3Y
4.3
Median 5Y
6.4
Industry
12.5
vs History
9
vs Industry
Median 3Y
-3.7
Median 5Y
-14.9
Industry
15.9
vs History
9
vs Industry
Median 3Y
-3.7
Median 5Y
-14.9
Industry
19.2
vs History
61
vs Industry
20
Median 3Y
25.2
Median 5Y
30.7
Industry
18.5
vs History
vs Industry
7
Median 3Y
-15.3
Median 5Y
-15.3
Industry
20.7
vs History
0
vs Industry
88
Median 3Y
0.2
Median 5Y
0.2
Industry
0.8

Multiples Across Competitors

ELTY Competitors Multiples
Bakrieland Development 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
Bakrieland Development Tbk PT
IDX:ELTY
2.7T IDR 2 512.9 33.4 33.4
HK
China Resources Land Ltd
HKEX:1109
209.5B HKD 0.6 6.9 5.6 5.6
VN
Vinhomes JSC
VN:VHM
582.4T VND 7 21.9 33.3 37.1
HK
CK Asset Holdings Ltd
HKEX:1113
145.5B HKD 3 12.8 18.5 18.5
HK
China Overseas Land & Investment Ltd
HKEX:688
142.1B HKD 0.7 8.8 10.6 10.6
HK
Henderson Land Development Co Ltd
HKEX:12
140.1B HKD 6.1 23.2 77.2 77.2
HK
Sino Land Co Ltd
HKEX:83
96.5B HKD 11.8 24 15.5 16.3
IN
Macrotech Developers Ltd
NSE:LODHA
1.1T INR 7.7 37.4 25.1 26.8
CN
China Merchants Shekou Industrial Zone Holdings Co Ltd
SZSE:001979
80.1B CNY 0.4 22.5 22.4 22.4
CN
Poly Developments and Holdings Group Co Ltd
SSE:600048
75.8B CNY 0.3 -78.8 28.2 28.2
CN
Longfor Group Holdings Ltd
HKEX:960
66.4B HKD 0.4 7.7 16.5 16.7